XML 28 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Warrants (Tables) (Warrant [Member])
6 Months Ended
Jun. 30, 2014
Warrant [Member]
 
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Significant assumptions used to measure the fair value of warrants
 
    2014     2013  
Stock price   $ 0.24     $ 0.21  
Term   1.58 – 4.78 Years     1.83 – 4.79 Years  
Volatility       50 %     50 %
Risk-free interest rate      0.88 – 1.62 %     0.38 – 1.75 %
Exercise prices   $ 0.25-0.35     $ 0.25-0.4488  
Dividend yield       0.00 %     0.00 %
Delta     0.03 - 0.08       0.03 – 0.08  
Up ratio     1.081 - 1.142       1.087 – 1.137  
Down ratio       0.861 – 0.919       0.861 – 0.913  
Up transition probability       0.500       0.500  
 
Summary of warrant activity
 
  Number of Warrants  Weighted Average Exercise Price Per Share  Weighted Average Remaining Terms (in years)  Aggregate Intrinsic Value 
             
Outstanding – December 31, 2013  6,119,864  $0.26  3.58 - 
Issued  15,982,800   0.275       
Anti-Dilutive Adjustment  3,469,395   0.25       
Exercised  -   -       
Forfeited  -   -       
Outstanding – June 30, 2014  25,572,059  $0.27   4.40  $- 
                 
Exercisable –June 30, 2014  25,572,059  $0.27   4.40  $-