XML 18 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
DERIVATIVE LIABILITIES (Tables)
3 Months Ended
Mar. 31, 2015
Derivative Financial Instruments, Liabilities [Member]  
DERIVATIVE LIABILITY [Line Items]  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
The following are the key assumptions used in connection with the valuation of the conversion option on the date of issuance, at December 31, 2014 and March 31, 2015:
 
 
Series A
 
 
Series B
(31 Group)
 
 
Series B
(Related Party)
 
 
Series C
 
Date of issuance
 
 
12/30/2014
 
 
 
2/11/2015
 
 
 
2/24/2015
 
 
 
2/24/2015
 
Number of shares convertible into
 
 
750,000
 
 
 
350,000
 
 
 
845,000
 
 
 
1,800,000
 
Fair market value of stock
 
$
0.51
 
 
$
0.42
 
 
$
0.45
 
 
$
0.45
 
Conversion price
 
$
0.57
 
 
$
0.357
 
 
$
0.40
 
 
$
0.40
 
Volatility
 
 
131
%
 
 
143.4
%
 
 
143.4
%
 
 
143.4
%
Risk-free interest rate
 
 
0.13
%
 
 
0.26
%
 
 
0.26
%
 
 
0.26
%
Expected dividend yield
 
 
 
 
 
 
 
 
 
 
 
 
Life of convertible preferred stock (years)
 
 
1
 
 
 
1
 
 
 
1
 
 
 
1
 
 
 
 
Series A
 
Series B
(31 Group)
 
 
Series B
(Related Party)
 
Series C
 
Number of shares convertible into on March 31, 2015
 
 
 
 
250,000
 
 
 
 
 
1,589,720
 
Fair market value of stock
 
 
 
$
0.279
 
 
 
 
$
0.279
 
Conversion price
 
 
 
$
0.2295
 
 
 
 
$
0.2295
 
Volatility
 
 
 
 
105.4
%
 
 
 
 
105.4
%
Risk-free interest rate
 
 
 
 
0.99
%
 
 
 
 
0.99
%
Expected dividend yield
 
 
 
 
 
 
 
 
 
 
Life of convertible preferred stock (years)
 
 
 
 
0.85
 
 
 
 
 
0.90
 
Preferred Stock [Member]  
DERIVATIVE LIABILITY [Line Items]  
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
The table below sets forth a summary of changes in the fair value of the Company’s Level 3 derivative liabilities for the quarter ended March 31, 2015:
 
 
 
Series A
 
Series B
(31 Group)
 
Series B
(Related Party)
 
Series C
 
Total
 
Balance at January 1, 2015
 
 
270,000
 
 
 
 
 
 
 
 
270,000
 
Additions to conversion option derivative liability
 
 
 
 
84,000
 
 
220,000
 
 
468,000
 
 
772,000
 
Additions to warrant derivative liability
 
 
 
 
42,000
 
 
118,000
 
 
252,000
 
 
412,000
 
Conversions of derivative liability
 
 
(150,000)
 
 
(24,000)
 
 
(220,000)
 
 
(55,000)
 
 
(449,000)
 
Change in fair market value of the derivative liabilities
 
 
(60,000)
 
 
(44,000)
 
 
(50,000)
 
 
(331,000)
 
 
(485,000)
 
Balance at March 31, 2015
 
 
60,000
 
 
58,000
 
 
68,000
 
 
334,000
 
 
520,000
 
Warrant [Member]  
DERIVATIVE LIABILITY [Line Items]  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
The following are the key assumptions used in connection with the valuation of the warrants on the date of issuance, at December 31, 2014 and March 31, 2015:
 
 
Series A
 
 
Series B
(31 Group)
 
 
Series B
(Related Party)
 
 
Series C
 
Date of warrant
 
 
12/30/2014
 
 
 
2/11/2015
 
 
 
2/24/2015
 
 
 
2/24/2015
 
Number of shares underlying the warrants
 
 
375,000
 
 
 
175,000
 
 
 
422,500
 
 
 
900,000
 
Fair market value of stock
 
$
0.51
 
 
$
0.42
 
 
$
0.45
 
 
$
0.45
 
Exercise price
 
$
2.00
 
 
$
2.00
 
 
$
2.00
 
 
$
2.00
 
Volatility
 
 
112.9
%
 
 
120.6
%
 
 
120.6
%
 
 
120.6
%
Risk-free interest rate
 
 
0.96
%
 
 
0.90
%
 
 
0.90
%
 
 
0.90
%
Expected dividend yield
 
 
 
 
 
 
 
 
 
 
 
 
Warrant life (years)
 
 
5
 
 
 
5
 
 
 
5
 
 
 
5
 
 
 
Series A
 
 
Series B
(31 Group)
 
 
Series B
(Related Party)
 
 
Series C
 
Number of shares underlying the warrants on March 31, 2015
 
 
375,000
 
 
 
175,000
 
 
 
422,500
 
 
 
900,000
 
Fair market value of stock
 
$
0.279
 
 
$
0.279
 
 
$
0.279
 
 
$
0.279
 
Exercise price
 
$
2.00
 
 
$
2.00
 
 
$
2.00
 
 
$
2.00
 
Volatility
 
 
116.3
%
 
 
120.6
%
 
 
120.6
%
 
 
120.6
%
Risk-free interest rate
 
 
0.99
%
 
 
0.90
%
 
 
0.90
%
 
 
0.90
%
Expected dividend yield
 
 
 
 
 
 
 
 
 
 
 
 
Warrant life (years)
 
 
4.75
 
 
 
4.85
 
 
 
4.90
 
 
 
4.90