XML 13 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
Warrants Liability
3 Months Ended
Mar. 31, 2012
Warrants Liability [Abstract]  
Warrants Liability
4.  Warrants Liability
 
The exercise price of the warrants we issued in September 2011 in conjunction with the private placement of our common stock (the "2011 private placement") and the warrants we issued in October 2011 in connection with our engagement of an intellectual property firm (ipCapital Group) could, in certain circumstances, be reset to below-market value. Accordingly, we have concluded that such warrants are not indexed to our common stock; therefore, the fair value of the warrants was recorded as a liability upon their issuance. Changes in 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 condensed consolidated statement of operations.
 
We used a binomial pricing model to determine the fair value of our warrants as of March 31, 2012, the balance sheet date, using the following assumptions:
 
   
Estimated Volatility
  
Annualized Forfeiture Rate
  
Expected Option Term (Years)
  
Estimated Exercise Factor
  
Risk-Free Interest Rate
  
Dividends
 
2011 Private Placement
  202%  -   4.42   10   1.04%  - 
ipCapital
  201%  -   4.54   10   1.04%  - 
 
The following table is a reconciliation of the warrants liability measured at fair value using significant unobservable inputs (Level 3) for the three months ended March 31, 2012:
Warrants liability - December 31, 2011 fair value
 $3,696,600 
Change in fair value of warrant liability recorded in other income
  58,600 
Accretion of warrant liability recorded in general and administrative expense
  18,700 
Warrants liability - March 31, 2012 fair value
 $3,773,900 
 
We had no outstanding warrants during the three months ended March 31, 2011.