XML 30 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Liability Attributable to Warrants
12 Months Ended
Dec. 31, 2011
Liability Attributable to Warrants [Abstract]  
Liability Attributable to Warrants
6.  Liability Attributable to Warrants
 
The exercise price of the warrants issued by the Company in conjunction with the private placement of its common stock (the “2011 private placement”) and the warrants issued to ipCapital Group, an intellectual property consulting firm hired by the Company, could, in certain circumstances, be reset to below-market value. Accordingly, the Company has concluded that such warrants are not indexed to the Company's common stock; therefore, the warrants were recorded as a liability (See Notes 7 and 14). Changes in the fair value of the 2011 private placement warrants liability are recognized in other expense and changes in the fair value of the warrants issued to ipCapital are recognized as a component of general and administrative expense in the consolidated statement of operations (See Note 14).
 
The Company used a binomial pricing model to determine the fair value of its warrants as set forth in the following table:
 
Warrants
 
Estimated Volatility
  
Annualized Forfeiture Rate
  
Expected Option Term (Years)
  
Estimated Exercise Factor
  
Risk-Free Interest Rate
  
Dividends
 
2011 Private Placement
  198% - 199%  -   4.67 – 5.00   10   0.83% - 0.96%  - 
ipCapital
  199%  -   4.79 – 5.00   10   0.83% - 1.14%  - 
 
The following table is a reconciliation of the warrants liability measured at fair value using significant unobservable inputs (Level 3) for the year ended December 31, 2011:
 
Aggregate fair value of the warrants liability associated with the 2011 private placement at issuance
 $3,900,700 
Change in fair value  of warrant liability recorded in other income
  (222,700)
Accretion of warrant liability recorded in general and administrative expense
  18,600 
December 31, 2011 fair value of the warrants liability
 $3,696,600 
 
The Company had no outstanding warrants during the year ended December 31, 2010.