XML 67 R66.htm IDEA: XBRL DOCUMENT v3.2.0.727
16. PRO FORMA BALANCE SHEET (UNAUDITED) (Details) - USD ($)
Mar. 31, 2015
Mar. 31, 2014
Mar. 31, 2013
CURRENT ASSETS      
Cash $ 855,596 $ 1,250,279 $ 125,274
Accounts receivable 193,341 95,177  
Deferred financing costs 82,324 83,191  
Prepaid expenses 73,135 50,699  
TOTAL CURRENT ASSETS 1,204,396 1,479,346  
NON-CURRENT ASSETS      
Property and equipment, net 56,091 84,279  
Patents, net 103,325 112,489  
Deposits 16,776 18,988  
TOTAL NON-CURRENT ASSETS 176,192 215,756  
TOTAL ASSETS 1,380,588 1,695,102  
CURRENT LIABILITIES      
Accounts payable 342,133 517,651  
Due to related parties 146,112 839,070  
Notes payable 0 390,000  
Convertible notes payable, current portion 0 1,367,655  
Derivative liabilities 0 10,679,067  
Other current liabilities 85,731 1,855,374  
TOTAL CURRENT LIABILITIES 573,976 15,648,817  
NONCURRENT LIABILITIES      
Convertible notes payable, noncurrent portion 155,229 776,451  
TOTAL NONCURRENT LIABILITIES 155,229 776,451  
TOTAL LIABILITIES $ 729,205 $ 16,425,268  
COMMITMENTS AND CONTINGENCIES (Note 13)      
STOCKHOLDERS' DEFICIT      
Common stock, $0.001 par value, 10,000,000 shares authorized at March 31, 2015 and 2014; 6,657,046 and 4,499,480 issued and outstanding at March 31, 2015 and 2014, respectively $ 6,657 $ 4,497  
Additional paid-in capital 82,238,507 59,879,624  
Accumulated deficit (81,629,714) (74,832,557)  
TOTAL AETHLON MEDICAL, INC STOCKHOLDERS' EQUITY (DEFICIT) 615,450 (14,948,436)  
NONCONTROLLING INTERESTS 35,933 218,270  
TOTAL EQUITY (DEFICIT) 651,383 (14,730,166) $ (9,144,444)
TOTAL LIABILITIES AND EQUITY (DEFICIT) 1,380,588 $ 1,695,102  
Scenario, Adjustment [Member]      
CURRENT ASSETS      
Cash 5,591,988    
TOTAL CURRENT ASSETS 5,591,988    
NON-CURRENT ASSETS      
TOTAL ASSETS 5,591,988    
STOCKHOLDERS' DEFICIT      
Common stock, $0.001 par value, 10,000,000 shares authorized at March 31, 2015 and 2014; 6,657,046 and 4,499,480 issued and outstanding at March 31, 2015 and 2014, respectively 952    
Additional paid-in capital 5,591,036    
TOTAL AETHLON MEDICAL, INC STOCKHOLDERS' EQUITY (DEFICIT) 5,591,988    
TOTAL EQUITY (DEFICIT) 5,591,988    
TOTAL LIABILITIES AND EQUITY (DEFICIT) 5,591,988    
Pro Forma [Member]      
CURRENT ASSETS      
Cash 6,447,584    
Accounts receivable 193,341    
Deferred financing costs 82,324    
Prepaid expenses 73,135    
TOTAL CURRENT ASSETS 6,796,384    
NON-CURRENT ASSETS      
Property and equipment, net 56,091    
Patents, net 103,325    
Deposits 16,776    
TOTAL NON-CURRENT ASSETS 176,192    
TOTAL ASSETS 6,972,576    
CURRENT LIABILITIES      
Accounts payable 342,133    
Due to related parties 146,112    
Notes payable 0    
Convertible notes payable, current portion 0    
Derivative liabilities 0    
Other current liabilities 85,731    
TOTAL CURRENT LIABILITIES 573,976    
NONCURRENT LIABILITIES      
Convertible notes payable, noncurrent portion 155,229    
TOTAL NONCURRENT LIABILITIES 155,229    
TOTAL LIABILITIES $ 729,205    
COMMITMENTS AND CONTINGENCIES (Note 13)      
STOCKHOLDERS' DEFICIT      
Common stock, $0.001 par value, 10,000,000 shares authorized at March 31, 2015 and 2014; 6,657,046 and 4,499,480 issued and outstanding at March 31, 2015 and 2014, respectively $ 7,609    
Additional paid-in capital 87,829,543    
Accumulated deficit (81,629,714)    
TOTAL AETHLON MEDICAL, INC STOCKHOLDERS' EQUITY (DEFICIT) 6,207,438    
NONCONTROLLING INTERESTS 35,933    
TOTAL EQUITY (DEFICIT) 6,243,371    
TOTAL LIABILITIES AND EQUITY (DEFICIT) $ 6,972,576