XML 78 R55.htm IDEA: XBRL DOCUMENT v3.3.1.900
Liability Attributable to Warrants - Schedule of Stockholders' Equity Note, Warrants or Rights (Details) - shares
12 Months Ended
Apr. 11, 2014
Dec. 31, 2015
Dec. 31, 2014
Beginning Outstanding   1,411,619 1,111,167
Issued   376,667
Exercised   (66,667)
Cancelled / Forfeited 169,273 (9,548)
Ending Outstanding   1,411,619 1,411,619
2011 Transaction [Member]      
Beginning Outstanding   686,833 753,500
Issued  
Exercised     (66,667)
Cancelled / Forfeited  
Ending Outstanding   686,833 686,833
2014 Transaction [Member]      
Beginning Outstanding   376,667
Issued   376,667
Exercised  
Cancelled / Forfeited  
Ending Outstanding   376,667 376,667
IP Capital Group Inc [Member]      
Beginning Outstanding   26,667 26,667
Issued    
Exercised    
Cancelled / Forfeited    
Ending Outstanding   26,667 26,667
Exercise Agreement [Member]      
Beginning Outstanding   300,000 300,000
Issued  
Exercised  
Cancelled / Forfeited  
Ending Outstanding   300,000 300,000
Consultant Warrant [Member]      
Beginning Outstanding [1]   11,285 20,833
Issued   [1]
Exercised   [1]
Cancelled / Forfeited [1]     (9,548)
Ending Outstanding   11,285 11,285 [1]
Offer to Exercise [Member]      
Beginning Outstanding   10,167 10,167
Issued  
Exercised  
Cancelled / Forfeited  
Ending Outstanding   10,167 10,167
[1] 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 having occurred 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 in equity and is not included as a component of our warrants liability as of December 31, 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%; expected term 4.96 years; estimated exercise factor 4, risk free interest rate 1.41%; and dividends 0. Expense associated with this warrant is recognized as a component of general and administrative expense over the one-year vesting term of the warrant.