2015 Q1 Form 10-K Financial Statement

#000114420415020255 Filed on March 31, 2015

View on sec.gov

Income Statement

Concept 2015 Q1 2014 2013 Q4
Revenue $184.9K $416.0K
YoY Change 49207.2% 24661.67%
Cost Of Revenue $76.43K $213.8K
YoY Change 127286.67% 102704.81%
Gross Profit $108.5K $202.2K
YoY Change 34334.92% 13633.83%
Gross Profit Margin 58.66% 48.6%
Selling, General & Admin $1.330M $3.694M
YoY Change 43.01% 16.9%
% of Gross Profit 1226.15% 1827.27%
Research & Development $406.9K $1.431M
YoY Change -17.6% -10.25%
% of Gross Profit 375.09% 707.66%
Depreciation & Amortization $39.61K $96.69K
YoY Change 55.24% -7.75%
% of Gross Profit 36.52% 47.83%
Operating Expenses $1.734M $5.125M
YoY Change 21.4% 7.8%
Operating Profit -$1.626M -$4.923M
YoY Change 13.83% 3.58%
Interest Expense $64.64K $285.3K
YoY Change -11.61% -23.16%
% of Operating Profit
Other Income/Expense, Net -$134.2K -$665.1K
YoY Change -44.39% -33.42%
Pretax Income -$1.760M -$5.224M
YoY Change 5.39% -1.97%
Income Tax $0.00 $0.00
% Of Pretax Income
Net Earnings -$1.760M -$5.588M
YoY Change 5.42% -2.84%
Net Earnings / Revenue -951.92% -1343.19%
Basic Earnings Per Share
Diluted Earnings Per Share -$1.000M -$4.376M
COMMON SHARES
Basic Shares Outstanding 37.15M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2015 Q1 2014 2013 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $150.0K $91.80K
YoY Change 36.36% -54.1%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $30.00K $20.57K
YoY Change 200.0% 2.85%
Inventory $1.927K $1.950K $17.97K
Prepaid Expenses
Receivables $0.00 $0.00
Other Receivables $0.00 $0.00
Total Short-Term Assets $180.2K $114.3K $239.8K
YoY Change 31.25% -52.37% 666.63%
LONG-TERM ASSETS
Property, Plant & Equipment $537.2K $493.9K $35.57K
YoY Change 2005.25% 1134.65% -40.13%
Goodwill
YoY Change
Intangibles $1.095M $1.108M
YoY Change 0.44% -5.93%
Long-Term Investments
YoY Change
Other Assets $50.00K $45.90K
YoY Change
Total Long-Term Assets $1.678M $1.577M $1.143M
YoY Change 50.41% 38.38% -7.57%
TOTAL ASSETS
Total Short-Term Assets $180.2K $114.3K $239.8K
Total Long-Term Assets $1.678M $1.577M $1.143M
Total Assets $1.858M $1.692M $1.383M
YoY Change 48.31% 22.59% 9.06%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.266M $1.112M $1.270M
YoY Change 5.19% -12.45% 64.63%
Accrued Expenses $1.885M $1.561M $1.177M
YoY Change 46.45% 25.85% 19.07%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $5.460M $5.688M
YoY Change 5.2% 13.99%
Total Short-Term Liabilities $8.922M $8.525M $7.503M
YoY Change 12.56% 13.67% 166.43%
LONG-TERM LIABILITIES
Long-Term Debt $310.0K $50.00K
YoY Change 10.71% -90.38%
Other Long-Term Liabilities $20.00K $5.200K
YoY Change -33.33% -87.0%
Total Long-Term Liabilities $330.0K $55.20K
YoY Change 6.45% -90.14%
TOTAL LIABILITIES
Total Short-Term Liabilities $8.922M $8.525M $7.503M
Total Long-Term Liabilities $330.0K $55.20K
Total Liabilities $9.250M $8.580M $8.068M
YoY Change 12.31% 6.32% 25.87%
SHAREHOLDERS EQUITY
Retained Earnings -$27.16M -$19.81M
YoY Change
Common Stock $19.63K
YoY Change 27.13%
Preferred Stock
YoY Change
Treasury Stock (at cost) $32.00K
YoY Change 0.0%
Treasury Stock Shares 558.6K shares 558.6K shares
Shareholders Equity -$7.400M -$6.888M -$6.685M
YoY Change
Total Liabilities & Shareholders Equity $1.860M $1.692M $1.383M
YoY Change 48.45% 22.59% 9.06%

Cashflow Statement

Concept 2015 Q1 2014 2013 Q4
OPERATING ACTIVITIES
Net Income -$1.760M -$5.588M
YoY Change 5.42% -2.84%
Depreciation, Depletion And Amortization $39.61K $96.69K
YoY Change 55.24% -7.75%
Cash From Operating Activities -$670.0K -$3.228M
YoY Change -16.95% 20.78%
INVESTING ACTIVITIES
Capital Expenditures $92.17K $168.4K
YoY Change 1408.75%
Acquisitions
YoY Change
Other Investing Activities -$80.00K $980.00
YoY Change
Cash From Investing Activities -$170.0K -$167.4K
YoY Change -17446.94% 1400.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 900.0K 3.286M
YoY Change 25.87% 13.93%
NET CHANGE
Cash From Operating Activities -670.0K -3.228M
Cash From Investing Activities -170.0K -167.4K
Cash From Financing Activities 900.0K 3.286M
Net Change In Cash 60.00K -109.3K
YoY Change -166.12% -154.45%
FREE CASH FLOW
Cash From Operating Activities -$670.0K -$3.228M
Capital Expenditures $92.17K $168.4K
Free Cash Flow -$762.2K -$3.396M
YoY Change -5.52% 26.56%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014 us-gaap Use Of Estimates
UseOfEstimates
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> <u>Use of Estimates</u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> &#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company&#8217;s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company&#8217;s equity securities and the valuation allowance related to the Company&#8217;s deferred tax assets. Certain of the Company&#8217;s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company&#8217;s estimates and could cause actual results to differ from those estimates.</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2014 us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <u><font style="FONT-SIZE: 10pt">Reclassifications</font></u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">&#160;</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">Certain prior period amounts have been reclassified for comparative purposes to conform to the fiscal 2014 presentation. These reclassifications have no impact on the previously reported net loss.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2013 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
1594054 USD
CY2014 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
1430614 USD
CY2014 us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> <u>Concentrations and Credit Risk</u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> &#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> As of December 31, 2014, <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 75</font>% of the face value of the Company&#8217;s outstanding notes payable were sourced from a single entity (the &#8220;Bermuda Lender&#8221;) and the maturity dates associated with these notes range from May 7, 2015 to June 30, 2015. See Note 7 &#150; Notes Payable for additional discussion of the Bermuda Lender.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> &#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> Two pharmaceutical clients comprised substantially all of the Company&#8217;s revenue during the year ended December 31, 2014. See Revenue Recognition &#150; Research and Development Agreements below.&#160;</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2014Q4 us-gaap Cash
Cash
91798 USD
CY2014Q4 us-gaap Inventory Net
InventoryNet
1945 USD
CY2014Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
20570 USD
CY2014Q4 us-gaap Assets Current
AssetsCurrent
114313 USD
CY2014Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
493856 USD
CY2014Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
1037732 USD
CY2014Q4 us-gaap Assets
Assets
1691801 USD
CY2014Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
1111879 USD
CY2014Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1466506 USD
CY2013Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
65909 USD
CY2014Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
94026 USD
CY2013Q4 us-gaap Notes Payable Current
NotesPayableCurrent
4990009 USD
CY2014Q4 us-gaap Notes Payable Current
NotesPayableCurrent
5688239 USD
CY2013Q4 us-gaap Liabilities Current
LiabilitiesCurrent
7502550 USD
CY2014Q4 us-gaap Liabilities Current
LiabilitiesCurrent
8524999 USD
CY2013Q4 us-gaap Other Accrued Liabilities Noncurrent
OtherAccruedLiabilitiesNoncurrent
41434 USD
CY2014Q4 us-gaap Other Accrued Liabilities Noncurrent
OtherAccruedLiabilitiesNoncurrent
5195 USD
CY2013Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
524000 USD
CY2013Q4 us-gaap Liabilities
Liabilities
8067984 USD
CY2013Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2013Q4 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2013Q4 us-gaap Common Stock Value
CommonStockValue
19633 USD
CY2013Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
13139712 USD
CY2013Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-19812414 USD
CY2014Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-25400026 USD
CY2013Q4 us-gaap Treasury Stock Value
TreasuryStockValue
32000 USD
CY2013Q4 us-gaap Stockholders Equity
StockholdersEquity
-6685069 USD
CY2013Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1382915 USD
CY2013 us-gaap Advertising Expense
AdvertisingExpense
25748 USD
CY2014 us-gaap Advertising Expense
AdvertisingExpense
15280 USD
CY2013Q2 us-gaap Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
the Company implemented a 1-for-50 reverse split
CY2013Q2 us-gaap Stockholders Equity Note Changes In Capital Structure Retroactive Impact
StockholdersEquityNoteChangesInCapitalStructureRetroactiveImpact
1,500,000,000 to 100,000,000
CY2013Q2 brtx Stockholders Equity Note Changes In Capital Structure Retroactive Impact Shares
StockholdersEquityNoteChangesInCapitalStructureRetroactiveImpactShares
1500000000 shares
CY2013Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2014Q4 brtx Working Capital Net
WorkingCapitalNet
8410686 USD
CY2014Q4 brtx Debt Instrument Outstanding Face Amount Percentage
DebtInstrumentOutstandingFaceAmountPercentage
0.75 pure
CY2013Q4 brtx Office Equipment Gross
OfficeEquipmentGross
7670 USD
CY2014Q4 brtx Office Equipment Gross
OfficeEquipmentGross
8466 USD
CY2013Q4 brtx Medical Equipment Gross
MedicalEquipmentGross
129461 USD
CY2014Q4 brtx Medical Equipment Gross
MedicalEquipmentGross
359248 USD
CY2013Q4 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
19322 USD
CY2014Q4 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
113874 USD
CY2013Q4 brtx Debt Instrument Unamortized Debt Discount Current Portion
DebtInstrumentUnamortizedDebtDiscountCurrentPortion
237381 USD
CY2014Q4 brtx Debt Instrument Unamortized Debt Discount Current Portion
DebtInstrumentUnamortizedDebtDiscountCurrentPortion
113257 USD
CY2013Q4 brtx Debt Instrument Unamortized Debt Discount Noncurrent Portion
DebtInstrumentUnamortizedDebtDiscountNoncurrentPortion
3110 USD
CY2014Q4 brtx Debt Instrument Unamortized Debt Discount Noncurrent Portion
DebtInstrumentUnamortizedDebtDiscountNoncurrentPortion
0 USD
CY2013Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2014Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2013Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2014Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2013Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2014Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2013Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2014Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2013Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2014Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2013Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2013Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
19633173 shares
CY2014Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
34511800 shares
CY2013Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
19074552 shares
CY2014Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
33953179 shares
CY2013Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
558621 shares
CY2014Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
558621 shares
CY2013 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
10902270 shares
CY2014 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
24486568 shares
CY2013 us-gaap Depreciation
Depreciation
34999 USD
CY2014 us-gaap Depreciation
Depreciation
26872 USD
CY2013Q4 us-gaap Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
20169 USD
CY2014Q4 us-gaap Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
66458 USD
CY2013Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
176622 USD
CY2014Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
651628 USD
CY2013Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
141054 USD
CY2014Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
157772 USD
CY2012Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
1000000 USD
CY2012Q2 us-gaap Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
P17Y8M12D
CY2014 brtx Finite Lived Intangible Asset Useful Life From Application Date
FiniteLivedIntangibleAssetUsefulLifeFromApplicationDate
P2Y3M18D
CY2014 us-gaap Adjustment For Amortization
AdjustmentForAmortization
70000 USD
CY2012Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
1177357 USD
CY2013 brtx Intangible Assets Amortization Expense
IntangibleAssetsAmortizationExpense
69812 USD
CY2014 brtx Intangible Assets Amortization Expense
IntangibleAssetsAmortizationExpense
69813 USD
CY2013 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
144285 USD
CY2014 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
58054 USD
CY2013 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
119295 USD
CY2014 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
83044 USD
CY2013Q4 us-gaap Due To Officers Or Stockholders Current
DueToOfficersOrStockholdersCurrent
24990 USD
CY2013Q4 brtx Credit Card Payable Current
CreditCardPayableCurrent
6000 USD
CY2014Q4 brtx Credit Card Payable Current
CreditCardPayableCurrent
4739 USD
CY2013Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
672535 USD
CY2014Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
679277 USD
CY2013Q4 us-gaap Accrued Rent Current
AccruedRentCurrent
2310 USD
CY2014Q4 us-gaap Accrued Rent Current
AccruedRentCurrent
0 USD
CY2014Q4 us-gaap Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
83333 USD
CY2014Q3 us-gaap Debt Instrument Face Amount
DebtInstrumentFaceAmount
4000000 USD
CY2014Q4 us-gaap Debt Instrument Face Amount
DebtInstrumentFaceAmount
7500 USD
CY2014Q4 us-gaap Interest Payable Current
InterestPayableCurrent
108059 USD
CY2014Q3 us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
550000 shares
CY2013Q4 brtx Common Stock Aggregate Grant Date Fair Value
CommonStockAggregateGrantDateFairValue
3704 USD
CY2014Q4 brtx Common Stock Aggregate Grant Date Fair Value
CommonStockAggregateGrantDateFairValue
74029 USD
CY2013 brtx Warrant Issued During Period Relative Fair Value
WarrantIssuedDuringPeriodRelativeFairValue
112239 USD
CY2013Q4 us-gaap Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
402500 shares
CY2014Q4 us-gaap Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
190000 shares
CY2014 us-gaap Debt Instrument Periodic Payment Interest
DebtInstrumentPeriodicPaymentInterest
15000 USD
CY2014 us-gaap Debt Instrument Periodic Payment Principal
DebtInstrumentPeriodicPaymentPrincipal
175000 USD
CY2014 us-gaap Debt Instrument Convertible Beneficial Conversion Feature
DebtInstrumentConvertibleBeneficialConversionFeature
92370 USD
CY2014 us-gaap Debt Instrument Interest Rate During Period
DebtInstrumentInterestRateDuringPeriod
0.15 pure
CY2014 brtx Note Payable Principal Issued
NotePayablePrincipalIssued
800000 USD
CY2013 brtx Conversion Of Accrued Interest
ConversionOfAccruedInterest
68100 USD
CY2014Q4 us-gaap Notes Payable
NotesPayable
5738239 USD
CY2013 us-gaap Revenues
Revenues
1680 USD
CY2014 us-gaap Revenues
Revenues
415996 USD
CY2013 us-gaap Cost Of Goods Sold
CostOfGoodsSold
208 USD
CY2014 us-gaap Cost Of Goods Sold
CostOfGoodsSold
213834 USD
CY2013 us-gaap Gross Profit
GrossProfit
1472 USD
CY2014 us-gaap Gross Profit
GrossProfit
202162 USD
CY2014 us-gaap Payments For Royalties
PaymentsForRoyalties
100000 USD
CY2012Q4 us-gaap Notes Payable
NotesPayable
4555466 USD
CY2013 brtx Note Payable Principal Issued
NotePayablePrincipalIssued
1464000 USD
CY2013 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
114951 USD
CY2014 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
125626 USD
CY2013 us-gaap Professional Fees
ProfessionalFees
779462 USD
CY2014 us-gaap Professional Fees
ProfessionalFees
1310121 USD
CY2013 brtx Exchanges For Equity
ExchangesForEquity
-404285 USD
CY2014 brtx Exchanges For Equity
ExchangesForEquity
-274000 USD
CY2013 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
5500 USD
CY2014 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
202063 USD
CY2013 brtx Set Up Of Debt Discount
SetUpOfDebtDiscount
-574369 USD
CY2014 brtx Set Up Of Debt Discount
SetUpOfDebtDiscount
-347170 USD
CY2013 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
405531 USD
CY2014 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
464470 USD
CY2013 brtx Accretion Of Interest Expense
AccretionOfInterestExpense
5066 USD
CY2014 brtx Accretion Of Interest Expense
AccretionOfInterestExpense
24934 USD
CY2013Q4 us-gaap Notes Payable
NotesPayable
5514009 USD
CY2013 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2265275 USD
CY2014 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2258307 USD
CY2013 us-gaap Operating Expenses
OperatingExpenses
4753742 USD
CY2014 us-gaap Operating Expenses
OperatingExpenses
5124668 USD
CY2013 us-gaap Operating Income Loss
OperatingIncomeLoss
-4752270 USD
CY2014 us-gaap Operating Income Loss
OperatingIncomeLoss
-4922506 USD
CY2013 us-gaap Interest Expense
InterestExpense
371281 USD
CY2014 us-gaap Interest Expense
InterestExpense
285275 USD
CY2013 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-7200 USD
CY2014 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-49094 USD
CY2013 brtx Warrant Modification Expense
WarrantModificationExpense
214912 USD
CY2014 brtx Warrant Modification Expense
WarrantModificationExpense
50035 USD
CY2013 brtx Gain Loss Related To Settlement Of Note And Payables
GainLossRelatedToSettlementOfNoteAndPayables
0 USD
CY2014 brtx Gain Loss Related To Settlement Of Note And Payables
GainLossRelatedToSettlementOfNoteAndPayables
183768 USD
CY2013 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-998924 USD
CY2014 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-665106 USD
CY2013 us-gaap Net Income Loss
NetIncomeLoss
-5751194 USD
CY2014 us-gaap Net Income Loss
NetIncomeLoss
-5587612 USD
CY2013 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.35
CY2014 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.22
CY2013 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
16526793 shares
CY2014 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
25538075 shares
CY2013Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
14000000 USD
CY2014Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
12700000 USD
CY2014 brtx Operating Loss Carry Forwards Expiration Period
OperatingLossCarryForwardsExpirationPeriod
The net operating loss carry forwards, if not utilized, will expire from 2029 to 2034 for federal purposes.
CY2014Q4 brtx Percentage Of Ownership Changes
PercentageOfOwnershipChanges
0.5 pure
CY2013Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
5327000 USD
CY2014Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
4820500 USD
CY2013Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
907100 USD
CY2014Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
1272600 USD
CY2013Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Employee Compensation
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation
139800 USD
CY2014Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Employee Compensation
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation
240700 USD
CY2013Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
6376600 USD
CY2014Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
6431400 USD
CY2013Q4 us-gaap Deferred Tax Liabilities Goodwill And Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets
0 USD
CY2014Q4 us-gaap Deferred Tax Liabilities Goodwill And Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets
93200 USD
CY2013Q4 brtx Deferred Tax Liabilities Fixed Asset Depreciation
DeferredTaxLiabilitiesFixedAssetDepreciation
3000 USD
CY2014Q4 brtx Deferred Tax Liabilities Fixed Asset Depreciation
DeferredTaxLiabilitiesFixedAssetDepreciation
8100 USD
CY2013Q4 us-gaap Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
3000 USD
CY2014Q4 us-gaap Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
101300 USD
CY2013Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
6373600 USD
CY2014Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
6330100 USD
CY2013 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
-171716 USD
CY2014 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
4579 USD
CY2013 brtx Income Tax Expense Benefit Continuing Operations Before Change In Valuation Allowance
IncomeTaxExpenseBenefitContinuingOperationsBeforeChangeInValuationAllowance
-1631300 USD
CY2014 brtx Income Tax Expense Benefit Continuing Operations Before Change In Valuation Allowance
IncomeTaxExpenseBenefitContinuingOperationsBeforeChangeInValuationAllowance
43500 USD
CY2013 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2014 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2013 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
-0.340 pure
CY2014 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
-0.340 pure
CY2013Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
6373600 USD
CY2014Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
6330100 USD
CY2013Q4 us-gaap Deferred Tax Assets Net
DeferredTaxAssetsNet
0 USD
CY2014Q4 us-gaap Deferred Tax Assets Net
DeferredTaxAssetsNet
0 USD
CY2013 us-gaap Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
1631300 USD
CY2014 us-gaap Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
-43500 USD
CY2013 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
0 USD
CY2014 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
0 USD
CY2013 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
-1459584 USD
CY2014 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
38921 USD
CY2013 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
0 USD
CY2014 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
0 USD
CY2013 us-gaap Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
-0.040 pure
CY2014 us-gaap Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
-0.040 pure
CY2013 us-gaap Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
0.058 pure
CY2014 us-gaap Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
0.008 pure
CY2013 us-gaap Effective Income Tax Rate Reconciliation Prior Year Income Taxes
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes
0.016 pure
CY2014 us-gaap Effective Income Tax Rate Reconciliation Prior Year Income Taxes
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes
-0.014 pure
CY2013 us-gaap Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
0.306 pure
CY2014 us-gaap Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
-0.008 pure
CY2013 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.0 pure
CY2014 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.0 pure
CY2014Q1 brtx Share Based Compensation Arrangement By Share Based Payment Award Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardGrantDateFairValue
67830 USD
CY2014Q4 brtx Share Based Compensation Arrangement By Share Based Payment Award Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardGrantDateFairValue
15000 USD
CY2014Q4 brtx Share Based Compensation Arrangement By Share Based Payment Award Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardGrantDateFairValue
124200 USD
CY2014Q1 brtx Warrant To Purchase Common Stock Issued In Period Contractual Term
WarrantToPurchaseCommonStockIssuedInPeriodContractualTerm
P3Y
CY2011Q1 us-gaap Lease Expiration Date1
LeaseExpirationDate1
2014-01-31
CY2014Q4 brtx Lease Rent Second Year
LeaseRentSecondYear
6234 USD
CY2014Q4 brtx Lease Rent Third Year
LeaseRentThirdYear
6422 USD
CY2013Q4 us-gaap Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
353000 USD
CY2014Q4 us-gaap Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
43000 USD
CY2014Q4 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
48388 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
500000 shares
CY2014Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
0.32
CY2014Q4 brtx Salaries And Wages Initial Year
SalariesAndWagesInitialYear
25000 USD
CY2014Q4 brtx Percentage Of Increase Salary
PercentageOfIncreaseSalary
0.28 pure
CY2013Q4 us-gaap Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
542535 USD
CY2014Q4 us-gaap Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
574278 USD
CY2013 us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
565000 USD
CY2013Q4 us-gaap Loss Contingency Damages Paid Value
LossContingencyDamagesPaidValue
193000 USD
CY2013Q4 brtx Loss Contingency Damages Paid Value Warrants Issued
LossContingencyDamagesPaidValueWarrantsIssued
80000 shares
CY2013 brtx Proceeds From Issuance Of Common Stock And Warrants Net
ProceedsFromIssuanceOfCommonStockAndWarrantsNet
905000 USD
CY2014 brtx Proceeds From Issuance Of Common Stock And Warrants Net
ProceedsFromIssuanceOfCommonStockAndWarrantsNet
2605000 USD
CY2013Q4 brtx Warrant To Purchase Common Stock Issued In Period
WarrantToPurchaseCommonStockIssuedInPeriod
403590 shares
CY2014Q4 brtx Warrant To Purchase Common Stock Issued In Period
WarrantToPurchaseCommonStockIssuedInPeriod
2330693 shares
CY2013Q4 brtx Warrants Aggregate Grant Date Fair Value
WarrantsAggregateGrantDateFairValue
224313 USD
CY2014Q4 brtx Warrants Aggregate Grant Date Fair Value
WarrantsAggregateGrantDateFairValue
389608 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
831669 shares
CY2013Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
490000 shares
CY2013 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
0.26
CY2014 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
0.27
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
20000000 shares
CY2014Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2013 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
505809 USD
CY2014 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
113000 USD
CY2013 brtx Warrant Modification Charge
WarrantModificationCharge
214912 USD
CY2014 brtx Warrant Modification Charge
WarrantModificationCharge
50035 USD
CY2013Q4 brtx Warrant Redemption Terms
WarrantRedemptionTerms
The terms of the newly issued warrant permit the Company to redeem the new warrant for a total of $1.00 if the common stock of the Company trades above $1.25 for five consecutive trading days.
CY2014Q4 brtx Share Based Compensation Exercise Price Range Number Of Outstanding Warrants
ShareBasedCompensationExercisePriceRangeNumberOfOutstandingWarrants
8248683 shares
CY2014 brtx Share Based Compensations Exercise Price Range Exercisable Warrant Weighted Average Remaining Contractual Term
ShareBasedCompensationsExercisePriceRangeExercisableWarrantWeightedAverageRemainingContractualTerm
P3Y3M18D
CY2014Q4 brtx Share Based Compensation Exercise Price Range Number Of Exercisable Warrants
ShareBasedCompensationExercisePriceRangeNumberOfExercisableWarrants
7548683 shares
CY2012Q4 us-gaap Stockholders Equity
StockholdersEquity
-5141693 USD
CY2014 us-gaap Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
140000 USD
CY2013 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
674592 USD
CY2012Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
4018000 shares
CY2013 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
1145000 shares
CY2014 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
10575000 shares
CY2013 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
0 shares
CY2014 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
0 shares
CY2013 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
120000 shares
CY2014 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
34000 shares
CY2013Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
5043000 shares
CY2014Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
15584000 shares
CY2014Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
6371502 shares
CY2012Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.12
CY2013 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
0.68
CY2014 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
0.41
CY2013 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
0
CY2014 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
0
CY2013 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
0.50
CY2014 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
1.31
CY2013Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.03
CY2014Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
0.61
CY2014Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
0.91
CY2014 brtx Share Based Compensation Arrangements By Share Based Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P8Y6M
CY2014 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P7Y7M6D
CY2014Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
979600 USD
CY2014Q4 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
45600 USD
CY2014 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2014 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2014 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2014 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2014 dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
CY2014Q2 dei Entity Public Float
EntityPublicFloat
5692745 USD
CY2014 dei Trading Symbol
TradingSymbol
BRTX
CY2015Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
37149052 shares
CY2013Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
0 USD
CY2014Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
164349 USD
CY2014Q4 us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
15584000 shares
CY2014 us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageRemainingContractualTerm2
P7Y7M6D
CY2014Q4 us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Exercisable Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions
6371502 shares
CY2015Q1 brtx Warrants Issued During Period Number Of Warrants
WarrantsIssuedDuringPeriodNumberOfWarrants
100000 shares
CY2015Q1 brtx Warrants Issued During Period Exercise Price
WarrantsIssuedDuringPeriodExercisePrice
0.47
CY2013 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
104811 USD
CY2014 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
96685 USD
CY2013 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
0 USD
CY2014 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
-1009 USD
CY2013 us-gaap Share Based Compensation
ShareBasedCompensation
812647 USD
CY2014 us-gaap Share Based Compensation
ShareBasedCompensation
1360296 USD
CY2013 brtx Warrant Issued In Connection With Note Payable
WarrantIssuedInConnectionWithNotePayable
9400 USD
CY2014 brtx Warrant Issued In Connection With Note Payable
WarrantIssuedInConnectionWithNotePayable
0 USD
CY2013 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
5481 USD
CY2014 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-613 USD
CY2013 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
2306 USD
CY2014 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-11219 USD
CY2013 us-gaap Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
0 USD
CY2014 us-gaap Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
45900 USD
CY2013 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
498541 USD
CY2014 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-234563 USD
CY2013 us-gaap Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
1028469 USD
CY2014 us-gaap Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
585881 USD
CY2013 us-gaap Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
3078790 USD
CY2014 us-gaap Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
2359761 USD
CY2013 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-2672404 USD
CY2014 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-3227851 USD
CY2013 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
11160 USD
CY2014 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
168376 USD
CY2013 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
0 USD
CY2014 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
980 USD
CY2013 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-11160 USD
CY2014 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-167396 USD
CY2013 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
1454000 USD
CY2014 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
795000 USD
CY2013 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
2884299 USD
CY2014 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
3285947 USD
CY2013 us-gaap Cash Period Increase Decrease
CashPeriodIncreaseDecrease
200735 USD
CY2014 us-gaap Cash Period Increase Decrease
CashPeriodIncreaseDecrease
-109300 USD
CY2012Q4 us-gaap Cash
Cash
363 USD
CY2013 us-gaap Interest Paid
InterestPaid
62346 USD
CY2014 us-gaap Interest Paid
InterestPaid
127112 USD
CY2013 brtx Reclassification Of Accrued Interest In Connection With Note Payable Issuance
ReclassificationOfAccruedInterestInConnectionWithNotePayableIssuance
68100 USD
CY2014 brtx Reclassification Of Accrued Interest In Connection With Note Payable Issuance
ReclassificationOfAccruedInterestInConnectionWithNotePayableIssuance
108059 USD
CY2013 brtx Waiver Of Previously Accrued Executive Salary And Bonus
WaiverOfPreviouslyAccruedExecutiveSalaryAndBonus
565000 USD
CY2014 brtx Waiver Of Previously Accrued Executive Salary And Bonus
WaiverOfPreviouslyAccruedExecutiveSalaryAndBonus
0 USD
CY2014 dei Document Type
DocumentType
10-K
CY2014 dei Amendment Flag
AmendmentFlag
false
CY2014 dei Document Period End Date
DocumentPeriodEndDate
2014-12-31
CY2014 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2014
CY2014 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2014 dei Entity Registrant Name
EntityRegistrantName
BioRestorative Therapies, Inc.
CY2014 dei Entity Central Index Key
EntityCentralIndexKey
0001505497
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
-5223749 USD
CY2013Q4 us-gaap Security Deposit
SecurityDeposit
0 USD
CY2014Q4 us-gaap Security Deposit
SecurityDeposit
45900 USD
CY2014 us-gaap Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
359711 USD
CY2013 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
0 USD
CY2014 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
164349 USD
CY2013Q4 us-gaap Leasehold Improvements Gross
LeaseholdImprovementsGross
0 USD
CY2014Q4 us-gaap Leasehold Improvements Gross
LeaseholdImprovementsGross
103582 USD
CY2013 us-gaap Debt Instrument Convertible Beneficial Conversion Feature
DebtInstrumentConvertibleBeneficialConversionFeature
0 USD
CY2013 brtx Conversion Of Notes Payable And Accruedinterest In To Common Stock
ConversionOfNotesPayableAndAccruedinterestInToCommonStock
0 USD
CY2014 brtx Conversion Of Notes Payable And Accruedinterest In To Common Stock
ConversionOfNotesPayableAndAccruedinterestInToCommonStock
359711 USD
CY2014 us-gaap Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
342500 USD
CY2013 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
99175 USD
CY2014 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
20380 USD
CY2014Q4 brtx Payments Under Research And Development Agreements
PaymentsUnderResearchAndDevelopmentAgreements
113000 USD
CY2014 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
11219 shares
CY2014Q3 brtx Monthly Payments Under Consulting Agreements
MonthlyPaymentsUnderConsultingAgreements
10000 USD
CY2014 brtx Settlement Of Accreted Interest
SettlementOfAccretedInterest
-7500 USD
CY2014 us-gaap Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
30000 USD
CY2014Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.75
CY2014 us-gaap Debt Instrument Maturity Date Range Start1
DebtInstrumentMaturityDateRangeStart1
2014-12-31
CY2014Q3 us-gaap Debt Instrument Maturity Date Range Start1
DebtInstrumentMaturityDateRangeStart1
2014-07-31
CY2014 us-gaap Debt Instrument Maturity Date Range End1
DebtInstrumentMaturityDateRangeEnd1
2015-06-30
CY2014Q3 us-gaap Debt Instrument Maturity Date Range End1
DebtInstrumentMaturityDateRangeEnd1
2014-12-31
CY2014Q3 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
121000 USD
CY2014Q4 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
99000 USD
CY2014Q1 brtx Monthly Payments For Leasing
MonthlyPaymentsForLeasing
962 USD
CY2014 brtx Stock Issued During Period Value Issued In Exchange Of Notes Payable Principal Amount
StockIssuedDuringPeriodValueIssuedInExchangeOfNotesPayablePrincipalAmount
71000 USD
CY2014 brtx Stock Issued During Period Value Issued In Exchange Of Notes Payable Interest Amount
StockIssuedDuringPeriodValueIssuedInExchangeOfNotesPayableInterestAmount
4260 USD
CY2014 brtx Stock Issued During Period Shares Issued In Exchange Of Notes Payable
StockIssuedDuringPeriodSharesIssuedInExchangeOfNotesPayable
246764 shares
CY2014Q4 brtx Warrants Issued During Period Number Of Warrants1
WarrantsIssuedDuringPeriodNumberOfWarrants1
100000 shares
CY2014Q4 brtx Monthly Payments Under Consulting Agreements
MonthlyPaymentsUnderConsultingAgreements
15000 USD
CY2014Q4 brtx Monthly Escalating Payments Under Consulting Agreements
MonthlyEscalatingPaymentsUnderConsultingAgreements
10000 USD
CY2013 us-gaap Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
565000 USD
CY2013 brtx Shares Issued In Satisfaction Of Accrued Interest
SharesIssuedInSatisfactionOfAccruedInterest
213000 USD
CY2014Q3 brtx Cash Proceeds From Research Agreements
CashProceedsFromResearchAgreements
89063 USD
CY2013 us-gaap Accretion Expense
AccretionExpense
5066 USD
CY2014 us-gaap Accretion Expense
AccretionExpense
24934 USD
CY2013 us-gaap Inventory Write Down
InventoryWriteDown
0 USD
CY2014 us-gaap Inventory Write Down
InventoryWriteDown
15407 USD
CY2013 brtx Accrued Purchases Of Property And Equipment
AccruedPurchasesOfPropertyAndEquipment
0 USD
CY2014 brtx Accrued Purchases Of Property And Equipment
AccruedPurchasesOfPropertyAndEquipment
258774 USD
CY2013Q4 brtx Accrued Research And Development Expenses
AccruedResearchAndDevelopmentExpenses
229276 USD
CY2014Q4 brtx Accrued Research And Development Expenses
AccruedResearchAndDevelopmentExpenses
292395 USD
CY2013Q4 brtx Accrued General And Administrative Expenses
AccruedGeneralAndAdministrativeExpenses
266541 USD
CY2014Q4 brtx Accrued General And Administrative Expenses
AccruedGeneralAndAdministrativeExpenses
315294 USD
CY2014 brtx Received Noninterest Bearing Advances From Officer
ReceivedNoninterestBearingAdvancesFromOfficer
60055 USD
CY2014 brtx Repayments Short Term Advances
RepaymentsShortTermAdvances
60055 USD
CY2013Q4 brtx Accrued Purchase Of Property And Equipment
AccruedPurchaseOfPropertyAndEquipment
0 USD
CY2014Q4 brtx Accrued Purchase Of Property And Equipment
AccruedPurchaseOfPropertyAndEquipment
174801 USD
CY2014 brtx Recharacterization Of Accrued Interest As Principal
RecharacterizationOfAccruedInterestAsPrincipal
108059 USD
CY2014Q4 us-gaap Deferred Tax Assets In Process Research And Development
DeferredTaxAssetsInProcessResearchAndDevelopment
95500 USD
CY2013Q4 us-gaap Deferred Tax Assets In Process Research And Development
DeferredTaxAssetsInProcessResearchAndDevelopment
0 USD
CY2014Q4 us-gaap Deferred Tax Assets Other
DeferredTaxAssetsOther
2100 USD
CY2013Q4 us-gaap Deferred Tax Assets Other
DeferredTaxAssetsOther
2700 USD
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
-5328958 USD
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
-363863 USD
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
-422236 USD
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-5587612 USD
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-5751194 USD
CY2014 brtx Effective Income Tax Rate Reconciliation Tax Credits Research And Development
EffectiveIncomeTaxRateReconciliationTaxCreditsResearchAndDevelopment
-0.018 pure
CY2013 brtx Effective Income Tax Rate Reconciliation Tax Credits Research And Development
EffectiveIncomeTaxRateReconciliationTaxCreditsResearchAndDevelopment
0.0 pure
CY2014 us-gaap Effective Income Tax Rate Reconciliation Tax Credits Other
EffectiveIncomeTaxRateReconciliationTaxCreditsOther
0.412 pure
CY2013 us-gaap Effective Income Tax Rate Reconciliation Tax Credits Other
EffectiveIncomeTaxRateReconciliationTaxCreditsOther
0.0 pure
CY2014 brtx Description For Section382 Limitation One
DescriptionForSection382LimitationOne
approximately $5,700,000 of federal NOLs not being realizable
CY2014 brtx Description For Section382 Limitation Two
DescriptionForSection382LimitationTwo
the reversal of approximately $2,200,000 of net operating loss deferred tax assets.
CY2014 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1059459 USD
CY2013 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
138055 USD
CY2014 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
300837 USD
CY2015Q1 us-gaap Severance Costs1
SeveranceCosts1
125000 USD
CY2013Q4 us-gaap Loss Contingency Allegations
LossContingencyAllegations
The action is associated with an alleged $5,000 loan made in 2009 and an alleged consulting/employment agreement entered into with the Company effective in 2009.
CY2013Q4 brtx Loss Contingency Damages Paid Value Per Year
LossContingencyDamagesPaidValuePerYear
52000 USD

Files In Submission

Name View Source Status
0001144204-15-020255-index-headers.html Edgar Link pending
0001144204-15-020255-index.html Edgar Link pending
0001144204-15-020255.txt Edgar Link pending
0001144204-15-020255-xbrl.zip Edgar Link pending
brtx-20141231.xml Edgar Link completed
brtx-20141231.xsd Edgar Link pending
brtx-20141231_cal.xml Edgar Link unprocessable
brtx-20141231_def.xml Edgar Link unprocessable
brtx-20141231_lab.xml Edgar Link unprocessable
brtx-20141231_pre.xml Edgar Link unprocessable
ex10-72pg01.jpg Edgar Link pending
ex10-72pg02.jpg Edgar Link pending
ex10-72pg03.jpg Edgar Link pending
ex10-72pg04.jpg Edgar Link pending
ex10-72pg05.jpg Edgar Link pending
ex10-72pg06.jpg Edgar Link pending
ex10-72pg07.jpg Edgar Link pending
ex10-72pg08.jpg Edgar Link pending
ex10-72pg09.jpg Edgar Link pending
ex10-72pg10.jpg Edgar Link pending
ex10-72pg11.jpg Edgar Link pending
ex10-72pg12.jpg Edgar Link pending
ex10-72pg13.jpg Edgar Link pending
ex10-72pg14.jpg Edgar Link pending
ex10-73pg01.jpg Edgar Link pending
ex10-73pg02.jpg Edgar Link pending
ex10-73pg03.jpg Edgar Link pending
ex10-73pg04.jpg Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tpg9.jpg Edgar Link pending
v404782_10k.htm Edgar Link pending
v404782_ex10-1.htm Edgar Link pending
v404782_ex10-2.htm Edgar Link pending
v404782_ex10-20.htm Edgar Link pending
v404782_ex10-58.htm Edgar Link pending
v404782_ex10-65.htm Edgar Link pending
v404782_ex10-66.htm Edgar Link pending
v404782_ex10-67.htm Edgar Link pending
v404782_ex10-68.htm Edgar Link pending
v404782_ex10-69.htm Edgar Link pending
v404782_ex10-70.htm Edgar Link pending
v404782_ex10-71.htm Edgar Link pending
v404782_ex10-72.htm Edgar Link pending
v404782_ex10-73.htm Edgar Link pending
v404782_ex21.htm Edgar Link pending
v404782_ex23-1.htm Edgar Link pending
v404782_ex31-1.htm Edgar Link pending
v404782_ex31-2.htm Edgar Link pending
v404782_ex32.htm Edgar Link pending