XML 53 R13.htm IDEA: XBRL DOCUMENT v2.4.0.8
Warrants
12 Months Ended
Dec. 31, 2013
Warrants [Abstract]  
Warrants

Note 7: Warrants


On October 29, 2012, in connection with a consulting agreement, the Company issued 90,973 warrants to purchase common stock at an exercise price of $4.90 per share with a term of 5 years. The warrants vest according to the following schedule: 15,163 shares vest immediately and 15,163 shares vest at the end of every thirty day period thereafter until the warrant is 100% vested. For the years ended December 31, 2013 and 2012, the Company recognized an expense of $130,298 and $115,162, respectively. The fair value of the warrants was determined using the Black-Scholes option valuation model. The warrants expire on October 29, 2017 and have a remaining contractual life of 3.83 years as of December 31, 2013. As of December 31, 2013, all warrants were exercisable.


On August 1, 2013, in connection with a consulting agreement, the Company issued 30,000 warrants to purchase common stock at an exercise price of $5.00 per share with a term of 3 years. For the year ended December 31, 2013, the Company recognized an expense of $57,779 associated with these awards. The fair value of the warrants was determined using the Black-Scholes option valuation model. The warrants expire on August 1, 2016 and have a remaining contractual life of 2.59 years as of December 31, 2013. As of December 31, 2013, all warrants were exercisable.


The following table summarizes information about the Company's warrants at December 31, 2013:


                                 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

Weighted

 

 

Remaining

 

 

 

 

 

 

 

 

 

Average

 

 

Contractual

 

 

 

 

 

 

Number

 

 

Exercise

 

 

Term

 

 

Intrinsic

 

 

 

of Units

 

 

Price

 

 

(in years)

 

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2012

 

 

90,973

 

 

$

4.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

30,000

 

 

 

5.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2013

 

 

120,973

 

 

$

4.92

 

 

 

3.5

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at December 31, 2013

 

 

120,973

 

 

$

4.92

 

 

 

3.5

 

 

 

-

 


The warrants were valued using the Black-Scholes pricing model with the following assumptions:


                 

 

 

Year Ended

December 31,

 

 

 

2013

 

 

2012

 

Volatility

 

 

56

%

 

 

57% - 68

%

Risk-free interest rate

 

 

0.35

%

 

 

0.31% - 2.07

%

Expected term

 

1.5 years

 

 

2.5 - 5 years