XML 53 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Liability Attributable to Warrants (Details) (USD $)
3 Months Ended 9 Months Ended 0 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 0 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Jun. 17, 2013
2011 Private Placement [Member]
Sep. 30, 2013
2011 Private Placement [Member]
Sep. 30, 2012
2011 Private Placement [Member]
Sep. 30, 2013
2011 Private Placement [Member]
Factor
Sep. 30, 2012
2011 Private Placement [Member]
Dec. 31, 2012
2011 Private Placement [Member]
Factor
Sep. 30, 2013
Exercise Agreement [Member]
Sep. 30, 2013
Exercise Agreement [Member]
Sep. 30, 2013
ipCapital [Member]
Sep. 30, 2012
ipCapital [Member]
Sep. 30, 2013
ipCapital [Member]
Factor
Sep. 30, 2012
ipCapital [Member]
Dec. 31, 2012
ipCapital [Member]
Factor
Sep. 30, 2013
Consultant Warrants [Member]
Sep. 30, 2013
Consultant Warrants [Member]
Sep. 30, 2013
Offer to Exercise [Member]
Sep. 30, 2013
Offer to Exercise [Member]
Sep. 30, 2013
July 2013 New Warrants [Member]
Factor
Sep. 30, 2013
August 2012 New Warrants [Member]
Factor
Jun. 17, 2013
2011 Private Placement [Member]
Investor
Sep. 30, 2013
2011 Private Placement [Member]
Sep. 30, 2013
2011 Private Placement [Member]
Minimum [Member]
Sep. 30, 2013
2011 Private Placement [Member]
Maximum [Member]
Sep. 30, 2013
ipCapital [Member]
Mar. 31, 2013
2012 Private Placement [Member]
Investor
Sep. 30, 2013
Genesis Select [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]                                                            
Number of investors                                               5         2  
Exercise price of warrants (in dollars per share)                                               $ 1.00 $ 0.26 $ 0.20 $ 0.26 $ 0.26   $ 0.50
Share price (in dollars per share) $ 0.54 $ 0.30 $ 0.54 $ 0.30                                                    
Cash Proceeds     $ 2,615,300 $ 0                                       $ 2,340,000            
Stock issued on exercise of warrants (in shares)                                               9,000,000           312,500
Common stock subject to warrants (in shares)                                                 17,000,000          
Common stock subject to warrants excluded from exercise agreement (in shares)                                                 5,000,000          
Warrants exercised (in shares)                                                         462,500  
Remaining contractual term                                                 38 months          
Reconciliation of warrants liability measured at fair value using significant unobservable inputs [Abstract]                                                            
Warrants liability - December 31, 2012 fair value     7,390,100                                                      
Change in fair value of warrant liability recorded in other income     (680,100)                                                      
Diminution of warrant liability recorded in general and administrative expense     35,700                                                      
Reclassification of warrants liability to equity from the exercise of warrants     (385,900) [1]                                                      
Reclassification of warrants liability to equity from amendment of warrants     (4,391,000) [1]                                                      
Warrants liability - September 30, 2013 fair value 1,968,800   1,968,800                                                      
Class of Warrant or Right [Line Items]                                                            
Warrants, Beginning Outstanding (in shares) 18,057,500 23,475,000 23,475,000 23,475,000   13,157,500 23,075,000 23,075,000 23,075,000 23,075,000 4,500,000 0 400,000 400,000 400,000 400,000 400,000 0 [2] 0 0 0                  
Warrants issued (in shares) 465,000 0 4,965,000 0 4,500,000 0 0 0 0   0 4,500,000 0 0 0 0   312,500 [2] 312,500 152,500 152,500                  
Warrants Exercised (in shares) 305,000 0 10,222,500 0   305,000 0 10,222,500 0   0 0 0 0 0 0   0 [2] 0 0 0                  
Warrants, Ending Outstanding (in shares) 18,217,500 23,475,000 18,217,500 23,475,000   12,852,500 23,075,000 12,852,500 23,075,000 23,075,000 4,500,000 4,500,000 400,000 400,000 400,000 400,000 400,000 312,500 [2] 312,500 [2] 152,500 152,500                  
Assumption used to determine the fair value of warrants [Abstract]                                                            
Estimated fair value of New warrants                                           514,800                
Estimated volatility (in hundredths)               120.00%   159.00%         125.00%   163.00%         185.00% 181.00%              
Annualized forfeiture rate (in hundredths)               0.00%   0.00%         0.00%   0.00%         0.00% 5.00%              
Expected option term               2 years 11 months 1 day   3 years 8 months 1 day         3 years 0 months 14 days   3 years 9 months 14 days         5 years 4 years 11 months 16 days              
Estimated exercise factor               4   10         4   10         1.5 0.04              
Risk-free interest rate (in hundredths)               0.50%   0.45%         0.64%   0.65%         1.07% 1.41%              
Dividends (in hundredths)               0.00%   0.00%         0.00%   0.00%         0.00% 0.00%              
Cost of issuance of warrants                                           $ (514,800)                
Vesting period                                             1 year              
[1] During the nine-month period ended September 30, 2013, our warrants liability was reduced as a result of the warrants amendment, as discussed above. Additionally, our warrants liability was further reduced by $385,900 as a result of the exercise of 1,072,500 warrants during such period, whose terms were not affected by the changes made under the warrants amendment. The aggregate reduction in the liability, combining the warrant amendment and this exercise, was $4,776,900. See Note 14.
[2] Effective September 18, 2013, we entered into a consulting agreement with Genesis Select to provide us with a variety of investor relations services. As part of their compensation, we issued to them a warrant to purchase 312,500 shares of our common stock at an exercise price of $0.50 per share. The warrant will vest, monthly, over the initial twelve-month service period of the contract, assuming that the agreement remains in-force, with the first vesting to occur on October 18, 2013. The warrant is substantially similar in nature to those issued in the warrant amendment, discussed above, thus; the warrant is accounted for under the equity method and is not included as a component of our warrants liability as of September 30, 2013. We used the following assumptions in a binomial pricing model to calculate the fair value of the warrant issued to Genesis: estimated volatility – 181%; annualized forfeiture rate – 5%; expected term – 4.96 years; estimated exercise factor – 4%, risk free interest rate – 1.41%; and dividends – 0. Compensation expense associated with these warrants is recognized as a component of general and administrative expense.