XML 27 R67.htm IDEA: XBRL DOCUMENT v2.4.0.8
16. PRO FORMA BALANCE SHEET (Details) (USD $)
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2012
Current assets      
Cash $ 1,250,279 $ 125,274 $ 143,907
Accounts receivable 95,177 208,781  
Deferred financing costs 83,191 863  
Prepaid expenses 50,699 29,602  
TOTAL CURRENT ASSETS 1,479,346 364,520  
Property and equipment, net 84,279 145  
Patents, net 112,489 121,653  
Deposits 18,988 10,376  
TOTAL NON-CURRENT ASSETS 215,756 132,174  
TOTAL ASSETS 1,695,102 496,694  
CURRENT LIABILITIES      
Accounts payable 517,651 822,832  
Due to related parties 839,070 736,070  
Notes payable 390,000 321,381  
Convertible notes payable, current portion 1,367,655 2,367,631  
Derivative liabilities 10,679,067 3,588,239  
Other current liabilities 1,855,374 1,804,985  
TOTAL CURRENT LIABILITIES 15,648,817 9,641,138  
NONCURRENT LIABILITIES      
Convertible notes payable, noncurrent portion 776,451 0  
TOTAL NONCURRENT LIABILITIES 776,451 0  
TOTAL LIABILITIES 16,425,268 9,641,138  
COMMITMENTS AND CONTINGENCIES (Note 13)        
STOCKHOLDERS' DEFICIT      
Common stock 224,984 173,685  
AdditionalPaid-In Capital 59,659,137 52,157,196  
Accumulated deficit (74,832,557) (61,475,325)  
TOTAL AETHLON MEDICAL, INC STOCKHOLDERS' DEFICIT (14,948,436) (9,144,444) (9,295,621)
Noncontrolling interests 218,270 0  
TOTAL DEFICIT (14,730,166) (9,144,444)  
TOTAL LIABILITIES AND DEFICIT 1,695,102 496,694  
Pro Forma Adjustments Amount [Member]
     
Current assets      
Cash 0    
Accounts receivable 0    
Deferred financing costs 0    
Prepaid expenses 0    
TOTAL CURRENT ASSETS 0    
Property and equipment, net 0    
Patents, net 0    
Deposits 0    
TOTAL NON-CURRENT ASSETS 0    
TOTAL ASSETS 0    
CURRENT LIABILITIES      
Accounts payable 0    
Due to related parties 0    
Notes payable 0    
Convertible notes payable, current portion (88,500)    
Derivative liabilities (10,679,067)    
Other current liabilities (575,250)    
TOTAL CURRENT LIABILITIES (12,139,317)    
NONCURRENT LIABILITIES      
Convertible notes payable, noncurrent portion 225,000    
TOTAL NONCURRENT LIABILITIES 225,000    
TOTAL LIABILITIES (11,914,317)    
COMMITMENTS AND CONTINGENCIES (Note 13)       
STOCKHOLDERS' DEFICIT      
Common stock 26,010    
AdditionalPaid-In Capital 14,457,617    
Accumulated deficit (2,569,310)    
TOTAL AETHLON MEDICAL, INC STOCKHOLDERS' DEFICIT 11,914,317    
Noncontrolling interests 0    
TOTAL DEFICIT 11,914,317    
TOTAL LIABILITIES AND DEFICIT 0    
Pro Forma [Member]
     
Current assets      
Cash 1,250,279    
Accounts receivable 95,177    
Deferred financing costs 83,191    
Prepaid expenses 50,699    
TOTAL CURRENT ASSETS 1,479,346    
Property and equipment, net 84,279    
Patents, net 112,489    
Deposits 18,988    
TOTAL NON-CURRENT ASSETS 215,756    
TOTAL ASSETS 1,695,102    
CURRENT LIABILITIES      
Accounts payable 517,651    
Due to related parties 839,070    
Notes payable 390,000    
Convertible notes payable, current portion 482,655    
Derivative liabilities 0    
Other current liabilities 1,280,124    
TOTAL CURRENT LIABILITIES 3,509,500    
NONCURRENT LIABILITIES      
Convertible notes payable, noncurrent portion 1,001,451    
TOTAL NONCURRENT LIABILITIES 1,001,451    
TOTAL LIABILITIES 4,510,951    
COMMITMENTS AND CONTINGENCIES (Note 13)       
STOCKHOLDERS' DEFICIT      
Common stock 250,994    
AdditionalPaid-In Capital 74,116,754    
Accumulated deficit (77,401,867)    
TOTAL AETHLON MEDICAL, INC STOCKHOLDERS' DEFICIT (3,034,119)    
Noncontrolling interests 218,270    
TOTAL DEFICIT (2,815,849)    
TOTAL LIABILITIES AND DEFICIT $ 1,695,102