XML 81 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
Financing (Details 4) (USD $)
In Thousands, except Share data, unless otherwise specified
1 Months Ended
Jul. 20, 2012
Jun. 01, 2012
Apr. 26, 2012
Mar. 26, 2012
Feb. 06, 2012
Jan. 11, 2012
Dec. 31, 2012
Dec. 31, 2011
Gross proceeds $ 450 $ 450 $ 450 $ 450 $ 450 $ 400    
Structuring and due diligence fee (25) (25) (25) (25) (25) (25)    
Net Proceeds From Derivative Instrument 425 425 425 425 425 375    
Hybrid instrument (732) (799) (878) (287) (176) (289)    
Derivative warrants (8) (9) (11) (42) (9) (13)    
Day one derivative loss 315 383 464 0 0 0    
Convertible Debt Total $ (425) $ (425) $ (425) $ (329) $ (185) $ (302)    
Warrant shares issued (in thousands) 1,000 1,000 1,000 1,000 1,000 1,000 1,882,493 1,601,629
Initial exercise price of warrants $ 0.1500 $ 0.1500 $ 0.1500 $ 0.1500 $ 0.1500 $ 0.1500    
Warrant valuation inputs:                
Anti-dilution adjusted exercise price at issuance $ 0.0080 $ 0.0093 $ 0.0117 $ 0.0418 $ 0.0090 $ 0.0135    
Expected life 5 years 5 years 5 years 5 years 5 years 5 years    
Estimated volatility 174.00% 179.00% 178.00% 243.00% 254.00% 274.00%    
Risk free rate of return 0.28% 0.32% 0.36% 0.48% 0.33% 0.32%    
Dividend yield 0 0 0 0 0 0    
Hybrid instrument valuation inputs:                
Conversion price $ 0.006840 $ 0.009300 $ 0.007125 $ 0.030772 $ 0.009425 $ 0.009975    
Equivalent volatility 176.00% 178.00% 247.00% 170.00% 166.00% 170.00%    
Equivalent interest risk 14.00% 14.00% 14.00% 14.00% 14.00% 14.00%    
Equivalent credit risk 7.21% 7.18% 7.20% 7.19% 7.37% 7.37%