XML 48 R35.htm IDEA: XBRL DOCUMENT v2.4.1.9
Derivative Warrant Liability (Tables)
12 Months Ended
Dec. 31, 2014
Derivative Warrant Liability [Abstract]  
Schedule of underlying assumptions used
  2014 
Risk-free interest rate  0.56%
Expected dividend yield  0%
Expected term (in years)  3 years 
Expected volatility  129%
Early exercise factor  1.33 
     
Schedule of changes in derivative warrant liability
    Year Ended 
December 31, 
2014
 
Balance at beginning of period    
Fair value of warrants issued   1,368,908  
Increase in derivative liability resulting from anti-dilution provision in the SPA, as amended, with Full Circle     153,994  
Increase in the fair value of warrant liability, net     2,371,002  
Balance at end of period   $ 3,893,904  
 
Schedule of change in aggregate loss on derivative liability

 

Change in Aggregate Loss on Derivative Liability   Year Ended 
December 31, 
2014
 
Beginning balance at beginning of period   $  
Initial loss on recognition of derivative liability     868,908  
Change in estimated fair market value     2,524,996  
Balance at end of period   $ 3,393,904