Lightwave Logic, Inc.(NASDAQ:LWLG)

Lightwave Logic, Inc., a development stage company, focuses on the development of photonic devices and non-linear optical polymer materials systems for fiber-optic data communications and optical computing markets in the United States. The company is involved in designing and synthesizing organic ch...
Website: http://lightwavelogic.com
Founded: 1991
IPO Price: $10 (Sep 01, 2021)
CEO: Michael S. Lebby
Sector: Basic Materials
Industry: Specialty Chemicals
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 159,167 | 29,166 | 19,355 | 22,917 | 72,689 | 22,916 | 19,355 | 30,417 | 2,500 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 118.97% | 27.27% | 0.00% | -24.66% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |||||||||||||||||||||||||||||||||||||||
qoq | 445.73% | 50.69% | -15.54% | -68.47% | 217.20% | 18.40% | -36.37% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |||||||||||||||||||||||||||||||||||||||||||||
cost and expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 1,332 | 2,028 | 6,159 | 1,236 | 5,175 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 2,841,055 | 2,917,473 | 4,362,258 | 3,089,218 | 12,978,247 | 3,828,301 | 4,362,258 | 4,620,662 | 11,862,748 | 4,040,941 | 4,166,110 | 3,799,707 | 9,217,682 | 3,587,692 | 2,781,215 | 2,625,138 | 8,844,724 | 3,631,316 | 2,782,243 | 1,347,543 | 3,384,184 | 1,145,314 | 1,057,470 | 1,189,771 | 3,184,923 | 1,134,372 | 1,069,460 | 1,152,053 | 963,780 | 984,760 | 944,353 | 901,672 | 1,130,268 | 821,331 | 839,014 | 728,514 | 689,818 | 589,038 | 592,570 | 603,263 | 1,777,136 | 1,047,963 | 619,492 | 645,206 | 904,263 | 741,464 | 618,454 | 585,506 | 580,403 | 531,116 | 455,382 | 490,694 | 455,253 | 472,409 | 322,402 | 498,041 | 466,864 | 273,203 | 319,715 | 279,493 | 258,626 | 272,920 | 449,717 | 1,032,393 | 1,304,175 | ||||||
general and administrative | 2,387,995 | 2,290,839 | 1,896,672 | 1,837,052 | 4,880,324 | 1,490,481 | 1,896,672 | 1,255,450 | 4,014,230 | 1,345,335 | 1,174,590 | 1,360,170 | 3,189,666 | 1,144,624 | 987,137 | 885,430 | 3,901,565 | 618,838 | 674,000 | 548,229 | 1,626,294 | 444,182 | 574,803 | 606,425 | 1,558,537 | 441,575 | 504,227 | 568,430 | 263,210 | 458,774 | 509,872 | 574,595 | 360,947 | 384,601 | 798,449 | 460,413 | 403,793 | 354,288 | 446,760 | 456,048 | 1,138,621 | 881,961 | 432,846 | 420,246 | 331,724 | 419,259 | 392,917 | 402,165 | 417,357 | 433,386 | 447,618 | 479,103 | 553,860 | 297,190 | 403,717 | 389,535 | 459,246 | 524,780 | 563,754 | 731,213 | 359,136 | 404,701 | 307,267 | 163,581 | 177,133 | ||||||
total cost and expense | 5,230,382 | 5,208,312 | 6,258,930 | 4,928,298 | 17,864,730 | 5,320,018 | 6,258,930 | 5,881,287 | 15,879,491 | 5,386,276 | 5,340,700 | 5,159,877 | 12,407,348 | 4,732,316 | 3,768,352 | 760,491.75 | 943,326 | 887,576 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | -5,071,215 | -5,179,146 | -6,239,575 | -4,905,381 | -17,792,041 | -5,297,102 | -6,239,575 | -5,850,870 | -15,838,989 | -5,386,276 | -5,340,700 | -5,159,877 | -12,407,348 | -4,732,316 | -3,768,352 | -3,510,568 | -12,746,289 | -4,250,154 | -3,456,243 | -1,895,772 | -5,010,478 | -1,589,496 | -1,632,273 | -1,796,196 | -4,743,460 | -1,575,947 | -1,573,687 | -1,720,483 | -1,226,990 | -1,443,534 | -1,454,225 | -1,476,267 | -1,491,215 | -1,205,932 | -1,637,463 | -1,188,927 | -1,093,611 | -943,326 | -1,039,330 | -1,059,311 | -2,915,757 | -1,929,924 | -1,052,338 | -1,065,452 | -1,235,987 | -1,160,723 | -1,011,371 | -985,171 | -997,760 | -964,502 | -903,000 | -969,797 | -1,009,113 | -769,599 | -726,119 | -887,576 | -926,110 | -797,983 | -880,269 | -1,010,706 | -617,762 | -677,621 | -756,984 | -1,195,974 | -1,481,308 | ||||||
yoy | -71.50% | -2.23% | 0.00% | -16.16% | 12.33% | -1.66% | 16.83% | 13.39% | 27.66% | 13.82% | 41.73% | 46.98% | -2.66% | 11.34% | 9.03% | 85.18% | 154.39% | 167.39% | 111.74% | 5.54% | 5.63% | 0.86% | 3.72% | 4.40% | 286.59% | 9.17% | 8.21% | 16.54% | -17.72% | 19.70% | -11.19% | 24.17% | 36.36% | 27.84% | 57.55% | 12.24% | -62.49% | -51.12% | -1.24% | -0.58% | 135.91% | 66.27% | 4.05% | 8.15% | 16.33% | 4.86% | 9.10% | 2.88% | -4.42% | 17.33% | 33.56% | 13.69% | -16.90% | -9.01% | 0.83% | -8.37% | 29.17% | 29.91% | 33.52% | -48.35% | -54.26% | ||||||||||
qoq | -2.08% | -17.00% | 27.20% | -72.43% | 235.88% | -15.10% | 6.64% | -63.06% | 194.06% | 0.85% | 3.50% | -58.41% | 162.18% | 25.58% | 7.34% | -72.46% | 199.90% | 22.97% | 82.31% | -62.16% | 215.22% | -2.62% | -9.13% | -62.13% | 200.99% | 0.14% | -8.53% | 40.22% | -15.00% | -0.74% | -1.49% | -1.00% | 23.66% | -26.35% | 37.73% | 8.72% | 15.93% | -9.24% | -1.89% | -63.67% | 51.08% | 83.39% | -1.23% | -13.80% | 6.48% | 14.77% | 2.66% | 3.45% | 6.81% | -3.90% | 31.12% | -18.19% | -4.16% | -9.35% | -12.91% | -8.83% | -10.48% | -19.26% | |||||||||||||
operating margin % | -3186.10% | -17757.48% | -32237.54% | -21404.99% | -24476.94% | -23115.30% | -32237.54% | -19235.53% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | -39406.84% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -27508.41% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% |
other income | -2,857 | 208,357 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 293,003 | 193,341 | 251,730 | 187,848 | 704,450 | 222,404 | 251,730 | 253,336 | 410,559 | 246,987 | 103,685 | 53,287 | 62,534 | 29,125 | 13,398 | 15,020 | 11,794 | 2,032 | 105 | 309 | 473 | 303 | 295 | 30 | 169 | 63 | 62 | 62 | 63 | 63 | 62 | 62 | 63 | 63 | 62 | 62 | 62 | 66 | 62 | 61 | 62 | 61 | 63 | 62 | 79 | 125 | 124 | 198 | 46 | 149 | 179 | 13 | 32 | 120 | 242 | 6 | 2,702 | 4,041 | |||||||||||||
commitment fee | -46,271 | -80,210 | -28,982 | -8,029 | -138,335 | -15,875 | -28,982 | -76,977 | -648,276 | -25,302 | -220,732 | -361,694 | -136,539 | -73,170 | -47,644 | -60,213 | -1,083,347 | -250,281 | -87,676 | -28,690 | -31,950 | -31,008 | -374,464 | -33,328 | -42,204 | -298,357 | -36,859 | -54,230 | -43,909 | -37,194 | -97,537 | -74,636 | -29,168 | -24,754 | -11,743 | -22,177 | -237,965 | ||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment and intangible assets | -19,527 | -34,425 | -52,568.5 | -210,274 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | 179.25 | -119 | -262 | -16.5 | -66 | -2,857 | -2,234 | -7,734 | -6,755.5 | -27,022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -4,844,082 | -5,100,559 | -6,019,684 | -4,697,024 | -17,234,128 | -5,300,913 | -6,019,684 | -5,679,911 | -15,873,441 | -5,164,591 | -5,457,747 | -5,476,018 | -12,427,097 | -4,803,383 | -3,802,598 | -3,555,761 | -14,383,259 | -4,248,122 | -4,539,485 | -1,735,044 | -5,097,681 | -1,617,883 | -1,663,928 | -1,827,174 | -5,117,755 | -1,609,212 | -1,615,829 | -2,018,778 | -1,263,786 | -1,497,701 | -1,498,072 | -1,513,399 | -1,588,689 | -1,280,505 | -1,666,569 | -1,213,619 | -1,105,290 | -965,441 | -1,039,268 | -1,297,210 | -2,915,571 | -1,929,861 | -1,052,276 | -1,065,391 | -1,236,116 | -1,174,589 | -1,011,309 | -987,851 | -997,697 | -1,149,163 | -922,471 | -969,672 | -1,027,604 | -871,346 | -726,187 | -1,053,902 | -925,995 | -798,120 | -880,425 | -1,010,652 | -617,843 | -678,203 | -757,398 | -1,194,101 | -1,478,060 | ||||||
yoy | -71.89% | -3.78% | 0.00% | -17.30% | 8.57% | 2.64% | 10.30% | 3.72% | 27.73% | 7.52% | 43.53% | 54.00% | -13.60% | 13.07% | -16.23% | 104.94% | 182.15% | 162.57% | 172.82% | -5.04% | -0.39% | 0.54% | 2.98% | -9.49% | 304.95% | 7.45% | 7.86% | 33.39% | -20.45% | 16.96% | -10.11% | 24.70% | 43.74% | 32.63% | 60.36% | -6.44% | -62.09% | -49.97% | -1.24% | 21.76% | 135.87% | 64.30% | 4.05% | 7.85% | 17.73% | -12.00% | 7.09% | 2.89% | 11.83% | 5.87% | 33.53% | -2.50% | -5.90% | -9.01% | 19.70% | -8.38% | 29.18% | 29.82% | 33.44% | -48.26% | -54.12% | ||||||||||
qoq | -5.03% | -15.27% | 28.16% | -72.75% | 225.12% | -11.94% | 5.98% | -64.22% | 207.35% | -5.37% | -0.33% | -55.93% | 158.72% | 26.32% | 6.94% | -75.28% | 238.58% | -6.42% | 161.64% | -65.96% | 215.08% | -2.77% | -8.93% | -64.30% | 218.03% | -0.41% | -19.96% | 59.74% | -15.62% | -0.02% | -1.01% | -4.74% | 24.07% | -23.17% | 37.32% | 9.80% | 14.49% | -7.10% | -19.88% | -55.51% | 51.08% | 83.40% | -1.23% | -13.81% | 5.24% | 16.15% | 2.37% | -13.18% | 24.57% | -5.64% | 17.93% | -31.10% | 13.81% | -9.35% | -12.89% | -8.90% | -10.46% | -19.21% | |||||||||||||
net income margin % | -3043.40% | -17488.03% | -31101.44% | -20495.81% | -23709.40% | -23131.93% | -31101.44% | -18673.48% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | -39514.04% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -27513.28% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% |
loss per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.04 | -0.04 | -0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 128,628,727 | 129,644,824 | 120,179,570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | 28,800 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.04 | -0.15 | -0.04 | -0.05 | -0.05 | -0.14 | -0.04 | -0.05 | -0.05 | -0.11 | -0.04 | -0.03 | -0.03 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.04 | -0.15 | -0.04 | -0.05 | -0.05 | -0.14 | -0.04 | -0.05 | -0.05 | -0.11 | -0.04 | -0.03 | -0.03 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 123,931,841 | 120,599,885 | 120,901,708 | 120,179,570 | 118,950,591 | 115,467,300 | 116,491,837 | 114,857,638 | 113,270,655 | 111,814,926 | 112,111,706 | 111,593,709 | 110,889,453 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 123,931,841 | 120,599,885 | 120,901,708 | 120,179,570 | 118,950,591 | 115,467,300 | 116,491,837 | 114,857,638 | 113,270,655 | 111,814,926 | 112,111,706 | 111,593,709 | 110,889,453 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | -3,166 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paycheck protection program loan forgiveness | 410,700 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of expense | 3,510,568 | 1,062,538.5 | 4,250,154 | 3,456,243 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share | -0.14 | -0.04 | -0.04 | -0.02 | -0.05 | -0.02 | -0.02 | -0.02 | -0.06 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.05 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.04 | ||||||||||||||||||||||
basic and diluted weighted-average number of shares | 105,223,959 | 107,730,515 | 104,125,843 | 99,788,436 | 91,859,025 | 92,768,633 | 90,641,867 | 88,398,378 | 83,299,508 | 84,083,452 | 82,371,994 | 80,434,957 | 76,395,750 | 76,985,304 | 75,528,629 | 74,543,897 | 70,876,576 | 70,871,809 | 69,874,539 | 68,948,694 | 66,201,531 | 66,159,280 | 65,601,676 | 65,483,907 | 60,326,470 | 61,247,805 | 58,949,676 | 58,393,367 | 55,637,906 | 57,854,086 | 53,478,623 | 52,764,679 | 51,672,177 | 52,046,797 | 51,725,639 | 50,461,598 | 48,778,783 | 49,506,837 | 49,055,806 | 46,732,009 | 44,386,149 | 44,428,194 | 44,090,488 | 43,966,153 | 42,253,450 | 42,446,016 | 42,012,174 | 41,166,542 | 39,431,766 | 40,811,542 | 38,341,509 | 37,428,638 | 34,726,411 | 35,017,902 | 34,699,069 | ||||||||||||||||
cost and expense - sum | 1,895,772 | 1,632,273 | 1,796,196 | 4,743,460 | 1,575,947 | 1,573,687 | 1,720,483 | 1,226,990 | 1,443,534 | 1,454,225 | 1,476,267 | 1,491,215 | 1,205,932 | 1,637,463 | 1,188,927 | 1,039,330 | 1,059,311 | 2,915,757 | 1,929,924 | 1,052,338 | 1,065,452 | 1,235,987 | 1,160,723 | 1,011,371 | 987,671 | 903,000 | 969,797 | 726,119 | 926,110 | 797,983 | 883,469 | 1,010,706 | 617,762 | 677,621 | 756,984 | 1,195,974 | 1,481,308 | ||||||||||||||||||||||||||||||||||
interest income and other income | 47.75 | 62 | 15.75 | 63 | 94.5 | 255 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitment fee and interest expense | -14,121 | -2,741 | -184,723 | -19,550 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on investment | -108 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense and commitment fee | -18,615 | -101,945 | -114 | -166,475 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -64 | -150 | -188 | -66 | -323 | -588 | -414 | -829 | -685 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 69,017,354 | 34,942,070 | 22,106,946 | 25,045,329 | 27,667,964 | 26,882,467 | 29,195,815 | 31,509,058 | 31,432,087 | 30,876,646 | 32,635,787 | 26,168,214 | 24,102,151 | 25,021,642 | 24,829,749 | 24,337,502 | 23,432,612 | 12,194,744 | 13,913,519 | 6,521,425 | 3,306,590 | 2,200,311 | 2,222,313 | 2,028,259 | 2,236,344 | 2,167,777 | 2,203,015 | 2,285,631 | 2,174,625 | 2,204,317 | 2,002,967 | 2,810,761 | 3,482,327 | 2,879,656 | 2,140,426 | 2,182,631 | 1,956,844 | 2,302,076 | 2,103,903 | 3,021,734 | 3,730,705 | 2,142,145 | 2,920,352 | 2,338,849 | 3,165,940 | 4,213,873 | 3,030,317 | 1,930,097 | 2,270,704 | 2,621,067 | 3,259,183 | 3,319,258 | 2,936,879 | 2,931,753 | 3,623,022 | 2,954,677 | 359,824 | 561,929 | 374,495 | 548,627 | 953,867 | 425,134 | 166,425 | 79,466 | 459,989 | 451,561 | 795,962 | 195,460 | 88,225 | 135,339 | 205,567 |
accounts receivable | 190,753 | 35,753 | 10,753 | 18,750 | 45,565 | 26,814 | 8,065 | 56,760 | 30,376 | 600 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 601,101 | 482,691 | 638,856 | 488,349 | 401,741 | 562,084 | 760,891 | 696,689 | 1,237,621 | 563,023 | 812,829 | 703,198 | 611,345 | 647,074 | 783,296 | 214,218 | 232,308 | 346,569 | 432,517 | 226,285 | 567,185 | 627,383 | 556,411 | 381,426 | 372,549 | 268,329 | 380,865 | 295,424 | 337,631 | 316,359 | 393,304 | 566,959 | 584,919 | 212,031 | 234,457 | 135,904 | 136,942 | 167,479 | 204,995 | 120,399 | 264,491 | 114,206 | 128,227 | 112,850 | 132,204 | 145,421 | 105,063 | 123,424 | 44,148 | 58,552 | 83,101 | ||||||||||||||||||||
total current assets | 69,809,208 | 35,460,514 | 22,756,555 | 25,552,428 | 28,115,270 | 27,471,365 | 29,964,771 | 32,262,507 | 32,700,084 | 31,439,669 | 33,448,616 | 26,871,412 | 25,355,616 | 26,256,896 | 25,613,045 | 24,551,720 | 23,664,920 | 12,541,313 | 14,346,036 | 2,469,555 | 433,047 | ||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment - net of accumulated depreciation of 7,802,183 and 6,037,723 | 5,222,252 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets - net of accumulated amortization of 473,771 and 771,631 | 1,713,420 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease - right of use - building | 2,440,369 | 2,493,021 | 2,544,785 | 2,595,680 | 2,645,723 | 2,694,971 | 2,743,457 | 2,791,199 | 2,838,210 | 2,884,544 | 2,930,233 | 311,873 | 358,254 | 403,892 | 448,795 | 492,976 | 536,447 | 579,219 | 621,304 | 662,712 | 703,454 | 743,542 | 782,985 | 821,794 | 859,979 | 885,094 | 885,094 | 885,094 | |||||||||||||||||||||||||||||||||||||||||||
total other assets | 4,153,789 | 4,006,527 | 3,955,153 | 3,970,495 | 4,001,168 | 3,990,264 | 4,022,157 | 4,077,862 | 4,092,711 | 4,067,237 | 4,099,111 | 1,429,332 | 1,388,589 | 1,240,868 | 1,295,200 | 1,358,736 | 1,384,580 | 1,445,417 | 1,511,638 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 79,185,249 | 44,786,666 | 32,436,267 | 35,639,560 | 37,807,983 | 37,236,197 | 39,798,833 | 41,737,807 | 41,783,585 | 39,104,017 | 40,552,039 | 30,810,139 | 29,263,472 | 30,148,946 | 29,007,064 | 28,049,727 | 27,228,575 | 16,129,907 | 17,994,174 | 10,497,032 | 7,366,778 | 6,423,156 | 6,560,570 | 6,401,796 | 6,824,856 | 6,602,627 | 6,815,015 | 6,121,273 | 5,251,264 | 5,237,215 | 5,235,133 | 5,625,674 | 5,849,770 | 4,205,080 | 3,500,624 | 3,389,626 | 3,187,408 | 3,560,474 | 3,346,768 | 4,238,815 | 5,110,025 | 3,486,427 | 4,322,425 | 3,525,442 | 4,279,423 | 5,391,632 | 4,128,014 | 2,937,730 | 3,244,808 | 3,629,864 | 4,282,153 | 4,254,650 | 3,816,374 | 3,812,788 | 4,435,793 | 3,749,343 | 921,435 | 1,140,110 | 912,559 | 1,085,885 | 1,471,633 | 858,542 | 565,029 | 527,230 | 878,664 | 861,381 | 1,072,232 | 488,435 | 374,565 | 444,236 | 605,068 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 477,939 | 388,466 | 320,543 | 528,666 | 515,955 | 449,750 | 917,970 | 1,000,494 | 1,447,596 | 429,520 | 421,983 | 364,539 | 791,671 | 582,782 | 333,147 | 396,179 | 215,734 | 187,506 | 134,890 | 108,240 | 169,247 | 275,172 | 136,853 | 173,051 | 88,423 | 111,690 | 115,830 | 121,625 | 150,741 | 22,598 | 76,554 | 65,027 | 119,928 | 34,731 | 84,338 | 32,852 | 78,900 | 78,187 | 248,422 | 178,165 | 329,295 | 103,193 | 195,416 | 65,410 | 247,468 | 115,099 | 125,451 | 96,384 | 162,793 | 92,118 | 97,174 | 139,833 | 143,900 | 97,288 | 68,517 | 56,459 | 69,300 | 61,864 | 79,220 | 70,730 | 55,086 | 19,303 | 34,747 | 62,650 | 31,085 | 55,696 | |||||
accrued bonuses and accrued expenses | 1,400,008 | 403,588 | 434,222 | 557,640 | 877,165 | 299,436 | 216,778 | 500,049 | 599,430 | 132,129 | 380,280 | 113,999 | 76,447 | 70,159 | 1,118,080 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses - related parties | 56,250 | 151,089 | 147,420 | 257,724 | 200,779 | 176,745 | 152,260 | 97,597 | 313,483 | 91,612 | 216,048 | 98,802 | 100,169 | 163,557 | 88,534 | 159,734 | 32,189 | 62,139 | 71,991 | 30,712 | 49,797 | 70,901 | 75,260 | 38,815 | 14,805 | 38,025 | 52,403 | 29,488 | 13,824 | 52,732 | 55,816 | 34,139 | 8,770 | 17,862 | 49,584 | 25,268 | 5,559 | ||||||||||||||||||||||||||||||||||
contract liability | 6,541 | 10,708 | 14,875 | 19,041 | 23,208 | 27,375 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liability | 194,770 | 187,940 | 181,248 | 174,692 | 168,289 | 162,054 | 155,946 | 149,962 | 144,120 | 138,434 | 132,864 | 193,232 | 190,125 | 187,069 | 184,062 | 181,103 | 178,192 | 175,327 | 172,509 | 169,736 | 167,007 | 164,323 | 161,681 | 159,081 | 156,524 | 141,552 | 102,109 | 63,300 | |||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 2,135,508 | 1,141,791 | 1,098,308 | 1,537,763 | 1,785,396 | 1,122,324 | 1,491,903 | 1,811,662 | 2,582,801 | 872,478 | 917,567 | 830,480 | 1,504,023 | 1,089,185 | 723,968 | 848,953 | 1,585,973 | 656,948 | 487,542 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total long term liabilities | 2,403,911 | 2,454,363 | 2,503,789 | 2,552,209 | 2,598,682 | 2,642,303 | 2,685,037 | 2,726,901 | 2,766,970 | 2,811,320 | 2,858,391 | 146,493 | 206,426 | 265,564 | 323,919 | 381,503 | 438,330 | 494,412 | 549,759 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 4,539,419 | 3,596,154 | 3,602,097 | 4,089,972 | 4,384,078 | 3,764,627 | 4,176,940 | 4,538,563 | 5,349,771 | 3,683,798 | 3,775,958 | 976,973 | 1,710,449 | 1,354,749 | 1,047,887 | 1,230,456 | 2,024,303 | 1,151,360 | 1,037,301 | 982,164 | 1,591,332 | 1,912,492 | 1,913,439 | 1,704,774 | 1,917,142 | 1,842,315 | 1,991,138 | 1,308,838 | 344,202 | 418,632 | 660,378 | 889,552 | 833,055 | 321,642 | 387,691 | 204,820 | 127,886 | 213,224 | 114,899 | 129,221 | 102,957 | 163,033 | 149,769 | 341,056 | 221,841 | 502,134 | 190,351 | 312,637 | 122,176 | 383,855 | 210,503 | 210,976 | 155,328 | 249,350 | 207,904 | 196,218 | 238,426 | 240,017 | 212,900 | 147,169 | 116,012 | 131,869 | 135,313 | 138,213 | 131,676 | 97,174 | 61,391 | 76,835 | 168,027 | 139,821 | 160,494 |
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock 0.001 par value... | 146,051 | 132,705 | 126,467 | 124,655 | 123,302 | 121,471 | 120,707 | 119,796 | 118,137 | 116,684 | 116,185 | 114,104 | 112,883 | 112,375 | 111,888 | 111,099 | 110,556 | 108,367 | 107,336 | 74,068 | 68,078 | 65,598 | 65,238 | 61,251 | 61,248 | 58,408 | 58,382 | 58,362 | 56,032 | 53,081 | 52,618 | 52,047 | 52,047 | 51,099 | |||||||||||||||||||||||||||||||||||||
additional paid-in-capital | 242,016,025 | 207,206,267 | 189,836,354 | 186,984,976 | 184,363,772 | 178,728,926 | 175,608,888 | 170,998,846 | 164,619,363 | 158,731,989 | 154,946,488 | 142,608,263 | 134,406,825 | 130,654,002 | 125,040,332 | 120,118,908 | 114,696,597 | 96,364,331 | 94,095,566 | 82,119,653 | 76,649,170 | 73,781,668 | 72,302,294 | 70,690,553 | 69,076,240 | 67,447,988 | 65,904,260 | 64,278,609 | 62,356,854 | 61,006,130 | 59,266,099 | 57,930,531 | 56,698,658 | 53,978,566 | 51,929,138 | 50,335,333 | 48,998,073 | 48,181,541 | 47,102,159 | 46,940,627 | 46,541,251 | 44,063,660 | 42,983,064 | 40,945,358 | 40,753,189 | 40,349,009 | 38,224,914 | 35,904,055 | 35,414,206 | 34,695,159 | 34,523,103 | 33,346,912 | 32,042,751 | 30,257,882 | 29,952,660 | 28,252,112 | 24,513,000 | 23,953,872 | 23,027,937 | 22,213,441 | 21,704,361 | 20,052,435 | 18,958,037 | 18,037,976 | 17,385,295 | 16,734,441 | 16,363,332 | 15,088,630 | 14,196,060 | 13,764,801 | 12,785,423 |
deferred compensation | -203,458 | -272,311 | -353,061 | -456,585 | -656,735 | -506,926 | -536,714 | -368,094 | -432,293 | -496,737 | -519,466 | -579,822 | -133,324 | -207,557 | -231,803 | -252,094 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -167,312,788 | -165,876,149 | -160,775,590 | -155,103,458 | -150,406,434 | -144,871,901 | -139,570,988 | -133,551,304 | -127,871,393 | -122,931,717 | -117,767,126 | -112,309,379 | -106,833,361 | -101,764,623 | -96,961,240 | -93,158,642 | -89,602,881 | -81,494,151 | -77,246,029 | -72,706,544 | -70,971,500 | -69,364,921 | -67,747,038 | -66,083,110 | -64,255,936 | -62,772,788 | -61,163,576 | -59,547,747 | -57,528,969 | -56,265,183 | -54,767,482 | -53,269,410 | -51,756,011 | -50,167,322 | -48,886,816 | -47,220,248 | -46,006,629 | -44,901,339 | -43,935,898 | -42,896,631 | -41,599,421 | -40,801,517 | -38,871,656 | -37,819,380 | -36,753,989 | -35,517,873 | -34,343,283 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 | -15,827 |
total stockholders' equity | 74,645,830 | 41,190,512 | 28,834,170 | 31,549,588 | 33,423,905 | 33,471,570 | 35,621,893 | 37,199,244 | 36,433,814 | 35,420,219 | 36,776,081 | 29,833,166 | 27,553,023 | 28,794,197 | 27,959,177 | 26,819,271 | 25,204,272 | 14,978,547 | 16,956,873 | 4,697,022 | 4,907,714 | 4,760,312 | 4,823,877 | 4,812,435 | 4,907,062 | 4,818,583 | 4,574,755 | 4,736,122 | 5,016,715 | 3,883,438 | 3,112,933 | 3,184,806 | 3,059,522 | 3,347,250 | 3,231,869 | 4,109,594 | 5,007,068 | 3,323,394 | 4,172,656 | 3,184,386 | 4,057,582 | 4,889,498 | 3,937,663 | 2,625,093 | 3,122,632 | 3,246,009 | 4,071,650 | 4,043,674 | 3,661,046 | 3,563,438 | 4,227,889 | 3,553,125 | 683,009 | 900,093 | 699,659 | 938,716 | 1,355,621 | 726,673 | 429,716 | 389,017 | 746,988 | 764,207 | 1,010,841 | 411,600 | 206,538 | 304,414 | 444,574 | ||||
total liabilities and stockholders' equity | 79,185,249 | 44,786,666 | 32,436,267 | 35,639,560 | 37,807,983 | 37,236,197 | 39,798,833 | 41,737,807 | 41,783,585 | 39,104,017 | 40,552,039 | 30,810,139 | 29,263,472 | 30,148,946 | 29,007,064 | 28,049,727 | 27,228,575 | 16,129,907 | 17,994,174 | 6,401,796 | 6,824,856 | 6,602,627 | 6,815,015 | 6,121,273 | 5,251,264 | 5,237,215 | 5,235,133 | 5,625,674 | 5,849,770 | 4,205,080 | 3,500,624 | 3,389,626 | 3,187,408 | 3,560,474 | 3,346,768 | 4,238,815 | 5,110,025 | 3,486,427 | 4,322,425 | 3,525,442 | 4,279,423 | 5,391,632 | 4,128,014 | 2,937,730 | 3,244,808 | 3,629,864 | 4,282,153 | 4,254,650 | 3,816,374 | 3,812,788 | 4,435,793 | 3,749,343 | 921,435 | 1,140,110 | 912,559 | 1,085,885 | 1,471,633 | 858,542 | 565,029 | 527,230 | 878,664 | 861,381 | 1,072,232 | 488,435 | 374,565 | 444,236 | 605,068 | ||||
property and equipment - net of accumulated depreciation of 7,366,487 and 6,037,723 | 5,319,625 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets - net of accumulated amortization of 852,337 and 771,631 | 1,513,506 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment - net of accumulated depreciation of 6,902,263 and 6,037,723 | 5,724,559 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets - net of accumulated amortization of 825,040 and 771,631 | 1,410,368 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment - net of accumulated depreciation of 6,441,035 and 6,037,723 | 6,116,637 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets - net of accumulated amortization of 798,139 and 771,631 | 1,374,815 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment - net of accumulated depreciation of 6,037,723 and 4,674,560 | 5,691,545 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets - net of accumulated amortization of 771,631 and 659,250 | 1,355,445 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred lease liability | 6,964 | 17,408 | 27,852 | 38,297 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 41,778 | 33,858 | 33,858 | 33,858 | ||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment - net | 5,774,568 | 5,811,905 | 5,397,438 | 4,990,790 | 3,597,111 | 3,004,312 | 2,509,395 | 2,519,267 | 2,651,182 | 2,098,819 | 2,139,271 | 2,179,075 | 2,143,177 | 2,136,500 | 2,185,951 | 1,873,549 | 1,935,437 | 2,071,999 | 2,243,565 | 2,416,503 | 2,351,946 | 2,414,340 | 1,725,485 | 1,800,769 | 1,784,400 | 1,892,179 | 1,632,395 | 1,176,749 | 484,382 | 498,600 | 394,782 | 425,650 | 440,271 | 410,484 | 470,438 | 495,062 | 510,301 | 522,171 | 462,146 | 375,227 | 403,641 | 326,528 | 326,210 | 298,360 | 324,780 | 348,614 | 364,752 | 300,994 | 280,975 | 200,501 | 95,707 | 88,751 | 88,319 | 90,742 | 94,849 | 97,568 | 96,814 | 104,798 | 112,104 | 104,087 | 104,792 | 55,378 | 58,700 | 61,726 | 65,270 | 69,056 | |||||
intangible assets - net | 1,295,293 | 1,278,700 | 1,286,663 | 1,254,501 | 1,182,693 | 1,168,878 | 1,117,459 | 1,030,335 | 836,976 | 846,405 | 865,760 | 848,133 | 866,198 | 890,334 | 900,659 | 916,000 | 916,483 | 926,862 | 926,752 | 939,481 | 929,481 | 931,701 | 929,639 | 938,239 | 932,139 | 946,683 | 615,559 | 605,775 | 629,011 | 627,141 | 676,309 | 667,972 | 650,648 | 627,386 | 626,244 | 619,767 | 618,416 | 612,848 | 610,241 | 610,029 | 602,655 | 572,894 | 568,573 | 543,540 | 538,596 | 507,588 | 495,533 | 488,526 | 494,997 | 454,810 | 431,104 | 359,308 | |||||||||||||||||||
deferred revenue | 31,541 | 35,708 | 39,875 | 50,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan receivable | 642,120 | 588,180 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 121,134 | 54,894 | 190,198 | 66,374 | 27,313 | 81,396 | 53,023 | 33,143 | 17,838 | 65,769 | 30,509 | 23,336 | 9,333 | 1,155 | 45,881 | 103,200 | 90,733 | 92,186 | 129,968 | 127,868 | 102,998 | 57,300 | 85,345 | 56,824 | 30,751 | 65,036 | 72,183 | 55,910 | 66,303 | 33,353 | 103,048 | 32,609 | 50,169 | 7,949 | 37,921 | 10,055 | 9,738 | 3,338 | 50,032 | 86,608 | 81,718 | 75,965 | 68,510 | 93,901 | 59,407 | 49,793 | 50,475 | 54,141 | 51,452 | 48,825 | 42,088 | 42,088 | 42,088 | 98,205 | 98,205 | 98,205 | |||||||||||||||
current portion of equipment purchase | 13,107 | 185,078 | 289,978 | 445,204 | 630,329 | 516,054 | 516,054 | 71,435 | 178,482 | 297,421 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paycheck protection program advance | 410,700 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets - sum | 6,747,710 | 3,873,775 | 2,778,724 | 2,409,685 | 2,608,893 | 2,436,106 | 2,583,880 | 2,581,055 | 2,512,256 | 2,520,676 | 2,396,271 | 3,377,720 | 4,067,246 | 3,091,687 | 2,374,883 | 2,318,535 | 2,093,786 | 2,308,898 | 3,142,133 | 3,995,196 | 2,357,710 | 3,187,406 | 2,453,055 | 3,294,167 | 4,385,336 | 3,228,592 | 2,042,947 | 2,402,908 | 2,766,488 | 3,425,951 | 3,394,365 | 3,026,854 | 3,036,816 | 401,580 | 630,146 | 631,728 | 1,028,056 | 446,241 | 172,302 | 138,670 | 513,362 | 524,198 | 801,293 | 216,134 | 100,423 | 147,508 | 314,245 | ||||||||||||||||||||||||
other assets - sum | 1,563,371 | 1,619,454 | 1,709,847 | 1,748,546 | 1,799,460 | 1,814,575 | 1,816,795 | 1,814,733 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities - sum | 377,779 | 933,032 | 1,149,393 | 875,767 | 997,628 | 871,688 | 843,590 | 329,039 | 344,202 | 418,632 | 660,378 | 788,387 | 648,761 | 309,749 | 357,959 | 97,174 | 61,391 | 139,821 | 160,494 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long term liabilities - sum | 604,385 | 658,300 | 764,046 | 829,007 | 919,514 | 970,627 | 1,147,548 | 979,799 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
no shares issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
101,758,709 and 97,775,789 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2021 and december 31, 2020 | 101,759 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 9,514,868 | 5,775,446 | 4,510,664 | 4,647,131 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 10,497,032 | 7,366,778 | 6,423,156 | 6,560,570 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term portion of equipment purchase | 13,107 | 52,427 | 86,009 | 215,022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
97,775,789 and 87,409,600 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2020 and december 31, 2019 | 97,776 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ppp advance | 410,700 | 410,700 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
93,916,931 and 87,409,600 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2020 and december 31, 2019 | 93,917 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
91,874,367 and 87,409,600 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2020 and december 31, 2019 | 91,875 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
89,578,547 and 87,409,600 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2020 and december 31, 2019 | 89,579 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
87,409,600 and 79,176,330 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2019 and december 31, 2018 | 87,410 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
85,111,715 and 79,176,330 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2019 and december 31, 2018 | 85,112 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
83,192,958 and 79,176,330 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2019 and december 31, 2018 | 83,193 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
81,572,469 and 79,176,330 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2019 and december 31, 2018 | 81,573 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term equipment purchase - net of current portion | 101,165 | 184,294 | 11,893 | 29,732 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
79,176,330 and 74,068,259 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2018 and december 31, 2017 | 79,177 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term equipment purchase payable - net of current portion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
77,635,666 and 74,068,259 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2018 and december 31, 2017 | 77,636 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable including current portion of equipment purchase | 501,362 | 663,515 | 547,805 | 161,919 | 180,507 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
76,137,706 and 74,068,259 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2018 and december 31, 2017 | 76,138 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,000,557 and 74,068,259 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2018 and december 31, 2017 | 75,001 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
72,194,057 and 68,077,288 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2017 and december 31, 2016 | 72,194 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
70,611,130 and 68,077,288 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2017 and december 31, 2016 | 70,611 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
69,720,530 and 68,077,288 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2017 and december 31, 2016 | 69,721 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses- related parties | 7,951 | 23,344 | 14,132 | 5,069 | 11,950 | 15,672 | 26,331 | 10,323 | 69,791 | 54,549 | 67,052 | 48,817 | 98,466 | 85,349 | 75,787 | 55,606 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 67,048 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
65,608,306 and 65,237,879 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2016 and december 31, 2015 | 65,608 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 215,565 | 267,054 | 171,463 | 198,275 | 166,768 | 75,107 | 89,975 | 41,756 | 68,217 | 74,189 | 21,107 | 5,277 | 59,204 | 53,373 | 72,637 | 5,331 | 10,674 | 12,198 | 12,169 | 7,356 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during development stage | -33,316,216 | -32,328,365 | -31,485,370 | -30,487,673 | -28,416,039 | -26,728,124 | -25,758,451 | -24,730,847 | -23,859,501 | -23,082,964 | -22,356,776 | -21,302,874 | -20,376,879 | -19,352,844 | -18,554,724 | -17,674,299 | -16,663,647 | -15,995,219 | -15,377,376 | -14,699,174 | -13,941,776 | -13,281,982 | -12,087,881 | ||||||||||||||||||||||||||||||||||||||||||||||||
50,160,758 and 45,337,092 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2012 and december 31, 2011 | 50,161 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable - related party | 36,525 | 29,178 | 17,326 | 22,628 | 27,607 | 21,711 | 19,245 | 9,760 | 12,094 | 19,308 | 7,541 | 12,121 | 7,172 | 10,531 | 6,593 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
49,506,837 and 45,337,092 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2012 and december 31, 2011 | 49,507 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 488,846 | 421,645 | 388,770 | 346,009 | 315,487 | 287,929 | 276,456 | 261,215 | 232,391 | 215,561 | 213,601 | 212,416 | 190,844 | 184,796 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2012 and december 31, 2011 | 49,507 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subscription receivable | 200,001 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
47,686,618 and 45,337,092 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2012 and december 31, 2011 | 47,687 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
45,337,092 and 43,966,042 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2011 and december 31, 2010 | 45,337 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
45,012,092 and 43,966,042 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2011 and december 31, 2010 | 45,012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44,325,074 and 43,966,042 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2011 and december 31, 2010 | 44,325 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43,976,042 and 43,966,042 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2011 and december 31, 2010 | 43,976 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingency | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43,966,042 and 41,166,542 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2010 and december 31, 2009 | 43,966 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
42,908,842 and 41,166,542 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2010 and december 31, 2009 | 42,909 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
42,229,042 and 41,166,542 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2010 and december 31, 2009 | 42,230 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
41,166,542 and 41,166,542 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2010 and december 31, 2009 | 41,167 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
41,166,542 and 35,911,156 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2009 and december 31, 2008 | 41,167 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred charges | -55,330 | -138,331 | -221,332 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable for issuance of common stock | 10,000 | -12,500 | -12,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
40,811,542 and 35,911,156 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2009 and december 31, 2008 | 40,812 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
40,711,542 and 35,911,156 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2009 and december 31, 2008 | 40,712 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
37,971,042 and 35,911,156 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2009 and december 31, 2008 | 37,971 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest receivable | 1,322 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
available for sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
related party | 38,119 | 32,861 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 2,495 | 4,110 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35,911,156 and 33,690,075 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2008 and december 31, 2007 | 35,911 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available for sale securities | -47,017 | -50,659 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
available for sale securities - sum | 40,614 | 36,971 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35,270,076 and 33,690,075 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2008 and december 31, 2007 | 35,270 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
34,850,076 and 33,690,075 issued and outstanding at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2008 and december 31, 2007 | 34,850 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -4,844,082 | -5,100,559 | -5,672,132 | -4,697,024 | -17,000,508 | -11,699,595 | -5,679,911 | -16,098,356 | -10,933,765 | -5,476,018 | -12,161,742 | -7,358,359 | -3,555,761 | -10,522,651 | -6,274,529 | -1,735,044 | -1,606,579 | -3,491,102 | -1,827,174 | -5,243,819 | -3,634,607 | -2,018,778 | -1,263,786 | -3,011,471 | -1,513,399 | -1,588,689 | -2,880,187 | -1,213,619 | -1,105,290 | -2,336,477 | -1,297,210 | -4,047,528 | -2,117,667 | -1,065,391 | -1,236,116 | -1,999,091 | -987,851 | -3,069,331 | -2,071,634 | -922,471 | -2,868,623 | -1,898,950 | -871,346 | -2,706,085 | -1,979,897 | -925,995 | -2,689,197 | -1,891,077 | -1,010,652 | -2,053,443 | -1,435,600 | -757,398 | -659,794 | -2,486,712 |
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock options issued for services | 357,564 | 410,948 | 533,650 | 749,042 | 3,468,243 | 2,337,460 | 626,512 | 5,085,114 | 3,389,804 | 1,795,842 | 4,288,172 | 2,798,550 | 1,338,932 | 788,196 | 528,249 | 241,248 | 65,324 | 354,958 | 206,437 | 500,591 | 350,823 | 187,383 | 48,612 | 243,136 | 176,575 | 100,117 | 565,603 | 113,520 | 110,274 | 264,575 | 132,056 | 1,286,597 | 221,511 | 143,272 | 358,055 | 345,189 | 190,634 | 518,627 | 377,368 | 230,990 | 779,870 | 535,012 | 145,243 | 761,555 | 628,911 | 292,334 | 731,552 | 477,770 | 237,564 | 766,207 | 523,363 | 262,071 | 269,367 | 191,957 |
amortization of deferred compensation | 68,853 | 80,750 | 171,713 | 230,150 | 304,937 | 203,521 | 64,199 | 198,253 | 133,854 | 67,467 | 43,221 | |||||||||||||||||||||||||||||||||||||||||||
performance stock units issued for services | 245,020 | 171,650 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted stock units issued for services | 789,425 | 477,865 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for commitment shares | 46,271 | 80,210 | 235,801 | 8,029 | 121,833 | 105,960 | ||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of patents | 468,758 | 491,521 | 488,129 | 454,960 | 1,240,639 | 804,737 | 386,498 | 797,500 | 531,046 | 275,276 | 758,285 | 496,549 | 244,168 | 642,150 | 417,414 | 196,578 | 195,061 | 396,101 | 199,171 | 499,197 | 298,892 | 138,832 | 58,372 | 48,851 | 49,431 | 40,461 | 33,924 | 93,441 | 59,333 | 26,328 | 40,554 | 22,110 | 9,548 | 26,141 | 16,576 | 7,714 | ||||||||||||||||||
amortization of right of use asset | 52,652 | 51,764 | 50,895 | 50,043 | 143,239 | 94,753 | 47,011 | 138,502 | 92,812 | 46,381 | ||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment and intangible assets | 19,527 | 213,440 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -155,000 | -25,000 | 7,997 | 26,815 | 3,562 | 22,311 | -26,384 | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -118,410 | 156,165 | -150,507 | -86,608 | 675,537 | 476,730 | 540,932 | 87,058 | -162,748 | -91,853 | -414,766 | -550,988 | 18,090 | 220,616 | 134,668 | 340,900 | 60,198 | -183,862 | -8,877 | 269,630 | 157,094 | 242,535 | -21,272 | 191,615 | 17,960 | -409,138 | -97,515 | 1,038 | 30,537 | 59,496 | 144,092 | -87,338 | -138,827 | 14,021 | 43,236 | -66,071 | 19,354 | -55,446 | -76,793 | 14,868 | -63,307 | -81,668 | -2,392 | 5,972 | 15,637 | -8,912 | ||||||||
increase in liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 89,473 | 67,923 | -236,923 | 41,511 | -997,846 | -529,626 | -447,102 | -362,151 | -369,688 | -427,132 | 367,048 | 117,413 | 180,445 | 18,259 | -34,357 | -61,007 | -105,925 | 48,430 | 84,628 | -39,051 | -34,911 | -29,116 | 128,143 | -46,443 | 115,710 | -77,986 | 44,125 | 11,527 | -54,901 | 1,879 | 51,486 | -99,265 | -99,978 | 70,257 | -151,130 | 37,783 | 130,006 | 151,084 | 18,715 | 29,067 | 22,960 | -47,715 | -42,659 | 87,441 | 40,829 | 12,058 | -1,430 | -4,875 | 8,490 | 37,436 | 1,653 | -17,903 | 31,565 | -47,730 |
accrued bonuses, accrued expenses and other liabilities | 515,316 | -30,634 | -123,418 | -271,457 | -299,994 | -382,652 | -99,381 | -294,532 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses-related parties | -94,839 | 3,669 | -110,304 | 56,945 | -136,738 | -161,223 | -215,886 | -1,367 | 127,545 | -19,085 | 24,010 | 15,664 | 25,369 | 19,709 | 9,063 | 16,008 | ||||||||||||||||||||||||||||||||||||||
contract liability | -4,167 | -4,167 | -4,166 | -4,167 | -12,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred lease liability | -31,333 | -20,889 | -10,445 | -31,334 | -20,889 | -10,445 | -31,334 | -20,889 | -10,445 | -31,333 | -20,889 | -10,444 | -10,445 | -20,890 | -10,445 | -25,394 | -16,929 | -8,465 | ||||||||||||||||||||||||||||||||||||
operating lease liability | -43,621 | -42,734 | -41,864 | -40,070 | -106,733 | -70,107 | -34,227 | -118,990 | -87,934 | 885,094 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -3,312,760 | -3,176,204 | -3,770,091 | -3,490,131 | -12,414,222 | -8,823,788 | -4,772,208 | -9,913,798 | -7,004,008 | -3,748,656 | -7,700,332 | -5,245,275 | -2,545,689 | -4,299,499 | -2,991,879 | -1,253,391 | -1,349,251 | -2,344,201 | -1,322,249 | -3,554,398 | -2,437,489 | -1,146,584 | -996,119 | -2,245,264 | -1,048,251 | -1,536,098 | -1,891,833 | -820,053 | -881,567 | -1,606,832 | -677,687 | -2,668,697 | -1,929,241 | -699,499 | -1,027,844 | -1,502,853 | -520,210 | -1,971,040 | -1,374,206 | -536,153 | -1,775,800 | -1,189,600 | -584,335 | -1,174,410 | -726,861 | -386,946 | -1,087,449 | -736,217 | -349,949 | -795,833 | -521,990 | -259,452 | -214,274 | -777,364 |
capital expenditures | -378,589 | -59,290 | -40,350 | -853,544 | -1,935,416 | -1,585,772 | -775,377 | -1,813,813 | -978,560 | -246,053 | -1,171,530 | -372,660 | -182,285 | -846,576 | -636,478 | -486,407 | -112,331 | -9,877 | -5,355 | -215,513 | -97,808 | -43,138 | -139,610 | -884,697 | 0 | 0 | -55,829 | -14,010 | 0 | -23,905 | -20,834 | -250,565 | -221,097 | -123,665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | -3,691,349 | -3,235,494 | -3,810,441 | -4,343,675 | -14,349,638 | -10,409,560 | -5,547,585 | -11,727,611 | -7,982,568 | -3,994,709 | -8,871,862 | -5,617,935 | -2,727,974 | -5,146,075 | -3,628,357 | -1,739,798 | -1,461,582 | -2,354,078 | -1,327,604 | -3,769,911 | -2,535,297 | -1,189,722 | -1,135,729 | -3,129,961 | -1,048,251 | -1,536,098 | -1,947,662 | -834,063 | -881,567 | -1,630,737 | -698,521 | -2,919,262 | -2,150,338 | -823,164 | -1,027,844 | -1,502,853 | -520,210 | -1,971,040 | -1,374,206 | -536,153 | -1,775,800 | -1,189,600 | -584,335 | -1,174,410 | -726,861 | -386,946 | -1,087,449 | -736,217 | -349,949 | -795,833 | -521,990 | -259,452 | -214,274 | -777,364 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of intangibles | -212,237 | -164,860 | -62,454 | -45,878 | -343,233 | -67,445 | -53,097 | -215,061 | -177,245 | -106,475 | -47,705 | -41,905 | -39,706 | -15,400 | -18,221 | -7,232 | -20,359 | -29,101 | -8,149 | -52,022 | -34,036 | -11,810 | -26,159 | -365,805 | -21,527 | -43,081 | -22,070 | -12,310 | -21,297 | -15,565 | -10,450 | -19,533 | -10,250 | -3,927 | -11,089 | -36,785 | -28,748 | -61,216 | -26,493 | -10,722 | -72,329 | -63,366 | -26,518 | -81,507 | -45,230 | -13,544 | -54,272 | -26,714 | -15,241 | -19,975 | -3,145 | -1,185 | -21,572 | -10,375 |
purchase of property and equipment | -378,589 | -59,290 | -40,350 | -853,544 | -1,935,416 | -1,585,772 | -775,377 | -1,813,813 | -978,560 | -246,053 | -1,171,530 | -372,660 | -182,285 | -846,576 | -636,478 | -486,407 | -112,331 | -9,877 | -5,355 | -215,513 | -97,808 | -43,138 | -139,610 | -884,697 | -55,829 | -14,010 | -23,905 | -20,834 | -250,565 | -221,097 | -123,665 | |||||||||||||||||||||||
net cash from investing activities | -590,826 | -224,150 | -102,804 | -899,422 | -2,278,649 | -1,653,217 | -828,474 | -1,386,164 | -513,095 | 289,592 | -1,807,415 | -414,565 | -221,991 | -861,976 | -654,699 | -493,639 | -132,690 | -38,978 | -13,504 | -267,535 | -131,844 | -54,948 | -165,769 | -1,248,002 | -533,886 | -138,221 | -77,899 | -26,320 | -52,655 | -19,970 | -31,284 | -270,098 | -231,347 | -127,592 | -20,089 | -129,024 | -86,807 | -167,297 | -126,015 | -97,093 | -296,671 | -191,602 | -40,210 | -92,528 | -52,511 | -18,294 | -69,606 | -42,047 | -30,574 | -73,703 | -3,145 | -1,185 | 6,890 | -20,520 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of options and warrants | 104,904 | 46,679 | 40,500 | 163,500 | 252,450 | 245,250 | 194,850 | 632,074 | 456,801 | 25,750 | 470,690 | 422,925 | 1,401,475 | 746,750 | 0 | |||||||||||||||||||||||||||||||||||||||
cashless option exercise tax payments | 1 | 0 | -83,206 | -71,641 | -41,097 | -1,311,988 | -453,385 | |||||||||||||||||||||||||||||||||||||||||||||||
tax payment on net settlement of vested restricted stock awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, institutional investor | 640,150 | 2,318,505 | 688,000 | 1,486,983 | 9,175,900 | 7,495,600 | 5,152,350 | 16,063,909 | 14,950,409 | 5,499,377 | 10,709,293 | 6,705,693 | 3,686,817 | 13,973,249 | 13,973,249 | 4,953,972 | 1,101,749 | 2,761,926 | 1,352,113 | 4,165,585 | 2,819,210 | 1,419,585 | 1,251,135 | 2,136,700 | 993,700 | 2,283,000 | 1,656,760 | 1,072,160 | 588,990 | 0 | 177,660 | 177,660 | 1,800,000 | 1,800,000 | 1,000,000 | 4,200,000 | 4,200,000 | 2,999,998 | 200,000 | 200,000 | ||||||||||||||
issuance of common stock to investment bank | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock sales at the market by investment banking company | 4,408,115 | 13,870,294 | 390,813 | 116,435 | 714,901 | 499,883 | 330,453 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 37,978,870 | 16,235,478 | 934,512 | 1,766,918 | 10,143,251 | 8,240,733 | 5,677,653 | 18,074,457 | 16,050,739 | 5,525,127 | 11,096,777 | 7,056,977 | 3,672,570 | 14,049,629 | 14,253,507 | 4,961,865 | 2,588,220 | 2,369,148 | 1,127,668 | 3,815,085 | 2,597,723 | 1,312,538 | 1,132,196 | 2,013,906 | 910,571 | 2,276,990 | 2,153,314 | 1,072,160 | 588,990 | 1,915,000 | 1,915,000 | 0 | 2,391,490 | 266,410 | 1,822,525 | 1,822,525 | 1,015,625 | 4,644,400 | 4,644,400 | 3,219,398 | 875,000 | 200,000 | 1,122,200 | 484,700 | 1,232,872 | 1,232,872 | 367,872 | 160,270 | 524,000 | |||||
net decrease in cash and cash equivalents | -6,848 | -1,626,802 | -708,971 | -827,091 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - beginning of period | 0 | 0 | 0 | 27,667,964 | 31,432,087 | 31,432,087 | 31,432,087 | 24,102,151 | 24,102,151 | 24,102,151 | 23,432,612 | 23,432,612 | 23,432,612 | 3,306,590 | 3,306,590 | 3,306,590 | 2,236,344 | 2,236,344 | 2,174,625 | 2,174,625 | 2,174,625 | 3,482,327 | 3,482,327 | 1,956,844 | 1,956,844 | 3,730,705 | 3,730,705 | 3,165,940 | 3,165,940 | 3,165,940 | 2,270,704 | 2,270,704 | 2,936,879 | 2,936,879 | 2,936,879 | 359,824 | 359,824 | 359,824 | 953,867 | 953,867 | 953,867 | 459,989 | 459,989 | 459,989 | 88,225 | 88,225 | 88,225 | 0 | 479,451 | |||||
cash and cash equivalents - end of period | 34,075,284 | 12,835,124 | -2,938,383 | 25,045,329 | 26,882,467 | 29,195,815 | 31,509,058 | 30,876,646 | 32,635,787 | 26,168,214 | 25,021,642 | 24,829,749 | 24,337,502 | 12,194,744 | 13,913,519 | 6,521,425 | 2,222,313 | 2,028,259 | 2,167,777 | 2,203,015 | 2,285,631 | 2,002,967 | 2,810,761 | 2,140,426 | 2,182,631 | 2,103,903 | 3,021,734 | 2,142,145 | 2,920,352 | 2,338,849 | 3,030,317 | 1,930,097 | 2,621,067 | 3,259,183 | 3,319,258 | 2,931,753 | 3,623,022 | 2,954,677 | 561,929 | 374,495 | 548,627 | 425,134 | 166,425 | 79,466 | 451,561 | 795,962 | 195,460 | -47,114 | ||||||
supplemental disclosure of non-cash activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
options issued to settle accrued bonuses | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
trade-in credit for purchase of property and equipment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted stock awards issued for services | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation expense from stock option exercises | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cashless tax payment on vested restricted stock awards | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -2,622,635 | -4,549,620 | -2,236,272 | 76,971 | 6,774,495 | 8,533,636 | 2,066,063 | 1,589,030 | 1,397,137 | 904,890 | 8,888,154 | 10,606,929 | 3,214,835 | -14,031 | -208,085 | 28,390 | 111,006 | -29,692 | -1,479,360 | -671,566 | 602,671 | 183,582 | 225,787 | -1,023,795 | -245,588 | -1,047,933 | 759,613 | -340,607 | -315,812 | 322,304 | 382,379 | 2,571,929 | 3,263,198 | 2,594,853 | -391,938 | -579,372 | -405,240 | -34,855 | -293,564 | -380,523 | 363,336 | 707,737 | 107,235 | -47,114 | -273,884 | |||||||||
loss on disposal of property and equipment | 0 | -28,800 | 3,166 | 3,166 | 581 | 581 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
cashless option exercise | 20,500 | 118,224 | 106,659 | 76,115 | 3,530,191 | 1,317,223 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of property and equipment | 590 | 590 | 0 | 2,500 | 2,500 | 0 | 19,500 | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amended operating lease - right of use - building and operating lease liability | 2,703,527 | 2,703,527 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -8,334 | -4,167 | 50,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for services and fees | 76,977 | 607,728 | 582,426 | 361,694 | 181,027 | 107,857 | 60,213 | 1,333,628 | 1,333,628 | 250,281 | 24,718 | 62,958 | 31,008 | 373,888 | 340,560 | 298,356 | 36,859 | 81,103 | 37,194 | 133,786 | 61,921 | 30,753 | 17,743 | 249,965 | 243,965 | 42,963 | 40,576 | 21,250 | 16,500 | 4,742 | 2,743 | 204,274 | 204,274 | 19,550 | 122,058 | 122,058 | 103,443 | 207,929 | 191,266 | |||||||||||||||
warrants issued for services | 11,001 | 10,242 | 7,965 | 21,128 | 50,677 | 26,924 | 57,005 | 40,829 | 18,827 | 15,659 | 47,072 | 25,337 | 241,313 | 146,814 | 122,470 | 100,555 | 46,738 | 23,715 | 68,780 | 55,654 | 27,673 | 29,645 | 72,701 | 30,525 | 108,868 | 78,071 | 38,934 | 202,724 | 142,360 | 73,377 | 406,073 | 303,758 | 202,256 | 809,130 | 611,335 | 415,117 | 124,516 | 71,151 | 2,263 | 1,213,863 | ||||||||||||||
gain on disposal of property and equipment | -2,500 | -2,500 | 0 | -644 | ||||||||||||||||||||||||||||||||||||||||||||||||||
paycheck protection program loan forgiveness | -410,700 | -410,700 | -410,700 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued bonuses and accrued expenses | -1,004,081 | -1,041,633 | -1,047,921 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayment (issuance) of loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
at the market sale by investment banking company | 1,378,474 | 643,529 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of equipment purchase payable | -13,107 | -13,107 | -13,107 | -171,971 | -392,778 | -224,445 | -350,500 | -221,487 | -118,939 | -184,294 | ||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | -259,146 | -325,386 | 108,802 | -15,022 | -54,083 | 28,373 | -32,626 | -47,931 | 29,354 | 22,181 | 8,178 | -44,726 | 11,014 | -1,453 | -37,782 | 70,568 | 45,698 | -28,045 | -8,212 | -34,285 | 38,830 | 22,557 | 32,950 | -69,695 | 24,660 | 42,220 | 34,583 | 6,717 | 6,400 | -25,933 | 10,643 | 5,753 | 18,717 | 44,108 | 9,614 | 1,650 | 1,325 | 2,627 | -3,988 | -3,988 | -3,988 | 0 | -16,460 | |||||||||||
accounts payable and accrued expenses- related parties | -8,557 | 115,879 | 131,368 | 56,345 | 12,342 | 22,194 | 60,455 | 24,201 | 38,579 | 47,046 | 44,025 | 18,275 | 1,627 | 5,349 | 5,732 | 18,235 | 42,860 | 29,743 | 20,181 | |||||||||||||||||||||||||||||||||||
loan repayment | 642,120 | 642,120 | 642,120 | |||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred charges | 73,498 | 22,930 | 55,330 | 55,330 | 55,330 | 83,001 | 277,730 | |||||||||||||||||||||||||||||||||||||||||||||||
paycheck protection program advance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of loan | -588,180 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of options | 26,850 | 21,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
paycheck protection program loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of warrants | 61,500 | 0 | 502,500 | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease - right of use - building and operating lease liability | 885,094 | 885,094 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment acquisition funded by liability | 774,081 | 774,081 | 642,283 | 107,033 | ||||||||||||||||||||||||||||||||||||||||||||||||||
ppp advance | 410,700 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash operational activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization and noncash patent expenses | 143,300 | 181,580 | 152,813 | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease - right of use - building and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of equipment purchased | -107,047 | -83,129 | -6,010 | -5,946 | ||||||||||||||||||||||||||||||||||||||||||||||||||
common stock for service, paid in advance | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of property and equipment | 12,584 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on asset write off | 12,584 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment, furniture and leasehold improvements | -514,859 | -9,000 | -92,239 | -58,059 | -106,081 | -99,522 | -86,371 | -224,342 | -128,236 | -13,692 | -11,021 | -7,281 | -4,750 | -15,333 | -15,333 | |||||||||||||||||||||||||||||||||||||||
issuance of common stock, private placement | 1,915,000 | 1,915,000 | 0 | 2,060,000 | 675,000 | 625,000 | 855,000 | 855,000 | 0 | 414,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses - related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 97,573 | 126,637 | 81,584 | 71,502 | ||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, exercise of options and warrants | 0 | 153,830 | 88,750 | 22,525 | 22,525 | 15,625 | 444,400 | 444,400 | 219,400 | 497,200 | 484,700 | |||||||||||||||||||||||||||||||||||||||||||
receivables | -600 | 0 | -78 | |||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of prepaid expenses | 37,500 | 37,500 | 18,750 | 18,750 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase right agreement amortization | 132,058 | 132,058 | 132,058 | |||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of available for sale securities | 28,462 | 62 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from receipt of note receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of available for sale securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock rescinded, private placement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, exercise of purchase right agreement | 45,138 | 45,138 | 35,138 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from subscription receivable | 12,500 | 12,500 | 12,500 | |||||||||||||||||||||||||||||||||||||||||||||||||||
advances to stockholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from officers | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net loss to net cash used in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net loss to net cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
used in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from provided by investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable - related party | 13,897 | 6,550 | -5,302 | 17,847 | 11,951 | 9,485 | -27 | 7,187 | -4,580 | -7,172 | -7,172 | -7,172 | -3,359 | 6,593 | ||||||||||||||||||||||||||||||||||||||||
common stock issued for services | 14,500 | 6,000 | 128,000 | 128,000 | 73,000 | 0 | 75,000 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, exercise of warrants | 320,234 | 320,234 | 320,234 | 160,270 | 110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 22,607 | 14,622 | 7,316 | 10,662 | 6,348 | 3,026 | 3,544 | 8,427 | ||||||||||||||||||||||||||||||||||||||||||||||
realized loss on investments | 59,168 | 108 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | -5,234 | 10,596 | -24,581 | -4,189 | 6,867 | 1,524 | -29 | -62 | ||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment | -15,334 | -53,728 | 0 | -10,207 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of note receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents – end of period | 205,567 |
