XML 18 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Derivative Financial Instruments - Warrants Liability (Details) (USD $)
3 Months Ended 0 Months Ended 3 Months Ended 12 Months Ended 3 Months Ended 12 Months Ended 3 Months Ended 12 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Jul. 31, 2011
May 31, 2011
May 2011 Offering [Member]
Sep. 11, 2012
September 2012 Offering [Member]
Mar. 31, 2013
Binomial Lattice Option Valuation Technique [Member]
Warrant [Member]
Dec. 31, 2012
Binomial Lattice Option Valuation Technique [Member]
Warrant [Member]
Mar. 31, 2013
Binomial Lattice Option Valuation Technique [Member]
Warrant [Member]
Minimum [Member]
Dec. 31, 2012
Binomial Lattice Option Valuation Technique [Member]
Warrant [Member]
Minimum [Member]
Mar. 31, 2013
Binomial Lattice Option Valuation Technique [Member]
Warrant [Member]
Maximum [Member]
Dec. 31, 2012
Binomial Lattice Option Valuation Technique [Member]
Warrant [Member]
Maximum [Member]
Derivative [Line Items]                        
Common shares linked to derivative warrants (shares) 123,804   128,350 250 153,882              
Issuance of warrants, public offering (shares)           110,000            
Change in fair value of derivative $ (7,480) $ 104,697                    
Issuance of warrants with preferred stock financing (shares) 4,546                      
Loss on exchange of warrants (in dollars) $ 732                      
Fair market value of asset (per share)             $ 0.46 [1] $ 0.22 [1]        
Exercise price (per share)             $ 1.25 $ 1.25        
Term (in years)             4 years 5 months [2] 4 years 8 months [2]        
Implied expected life (in years)             4 years 5 months [3] 4 years 7 months [3]        
Volatility range of inputs (percentage)                 49.74% [4] 45.82% [4] 79.54% [4] 84.21% [4]
Equivalent volatility (percentage)             57.10% [3] 60.20% [3]        
Risk-free interest rate range of inputs (percentage)                 0.07% [5] 0.11% [5] 0.77% [5] 0.72% [5]
Equivalent risk-free interest rate (percentage)             0.27% [3] 0.32% [3]        
[1] The fair market value of the asset was determined by using the Company's closing stock price as reflected in the over-the-counter market.
[2] The term is the contractual remaining term, allocated among twelve equal intervals for purposes of calculating other inputs, such as volatility and risk-free rate.
[3] The implied expected life, and equivalent volatility and risk-free interest rate amounts are derived from the Binomial.
[4] The Company does not have a market trading history upon which to base its forward-looking volatility. Accordingly, the Company selected peer companies that provided a reasonable basis upon which to calculate volatility for each of the intervals described in (2), above.
[5] The risk-free rates used for inputs represent the yields on zero coupon US Government Securities with periods to maturity consistent with the intervals described in (2), above.