XML 53 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
Equity (Tables)
9 Months Ended
Sep. 30, 2013
Stockholders' Equity [Abstract]  
Key assumptions for fair value calculation, stock options
Nine-months Ended
September 30, 2013
Nine-months Ended
September 30, 2012
Risk free interest rate0.35% - 4.92%0.62% - 5.11%
Expected life (years)2.82 - 7.002.82 - 7.00
Expected volatility91.99% - 198.38%91.99% - 180.36%
Expected dividendsNoneNone
Allocation of stock-based compensation expense related to stock option grants
Three Months Ended September 30,Nine months Ended September 30,
2013201220132012
Research and development
$
36
$
45
$
153
$
166
Sales and marketing
13
27
55
70
General and administrative
75
30
320
117
Director options
7
7
32
23
Stock-based compensation expense
$
131
$
109
$
560
$
376
Summary of option activity
Options20132012
SharesWeighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
SharesWeighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding at January 1,44,529 $ 0.05
$
-
51,353 $ 0.09
$
4,449
Granted26,554 $ 0.04
$
-
2,000 $ 0.06
$
120
Exercised-  $     -  
$
-
(184)$ 0.07
$
(2)
Forfeited or expired(1,066)$ 0.13
$
-
(7,089)$ 0.26
$
(1,830)
Outstanding at September 3070,017 $ 0.055.24
$
-
46,080 $ 0.065.38
$
2,237
Vested and expected to vest at September 3063,204 $ 0.055.24
$
-
41,656 $ 0.065.38
$
2,465
Exercisable at September 3038,793 $ 0.054.73
$
-
21,411 $ 0.074.96
$
1,603
Summary of the significant ranges of outstanding and exercisable options
Range of Exercise PricesOptions OutstandingOptions Exercisable
Number
Outstanding
Weighted
Average
Remaining
Contractual
Life (in years)
Weighted
Average
Exercise
Price
Number
Outstanding
Weighted
Average
Exercise
Price
$ 0.02 - $ 0.5070,017   5.24$ 0.0538,793   $ 0.05
Summary of the status of the Company's non-vested shares
Non-vested Shares   Shares   Weighted Average
Grant-Date
Fair Value
Unvested at January 1, 201321,210   $ 0.05
Granted26,554   $ 0.04
Forfeited(682)  $ 0.14
Vested(15,858)  $ 0.06
Unvested at September 30, 201331,224   $ 0.04
Information with respect to the class of preferred stock
Class of
Preferred
Stock
Issue DateAnnual
Dividend
Annual
Dividend
Payable, in
Cash or In
Kind
Liquidation
Preference
Conversion
Price
YTD
Dividend
Shares in
Kind
Total
Preferred
Shares
Outstanding
Common
Shares to be
issued if
Fully
Converted
Series A-1May 2008
8%
Quarterly in Arrears$ 1.00$ 0.1400581,0117,221
Series BAugust 2010
10%
Quarterly in Arrears$ 1.50$ 0.043377110,830250,115
Series CDecember/March 2011
10%
Quarterly in Arrears$ 1.50$ 0.02253204,496199,822
Series D-1November 2012/May 2013
10%
Quarterly in Arrears$ 1.00$ 0.0225951,44964,400
Series D-2November 2012/May 2013
10%
Quarterly in Arrears$ 1.00$ 0.05002884,51190,220
Total1,532
Summary of the warrants issued
September 30, 2013December 31, 2012
WarrantsWeighted
Average
Exercise Price
WarrantsWeighted
Average
Exercise Price
Outstanding at beginning of period151,722  $ 0.0269182,644  $ 0.0261
Issued-  -8,643  $ 0.0500
Exercised(1,300) $ 0.0225(35,162) $ 0.0264
Expired(21,087) $ 0.0369(4,403) -
Outstanding at end of period129,335  $ 0.0252151,722  $ 0.0269
Exercisable at end of period129,335  $ 0.0252151,722  $ 0.0269
Status of the warrants outstanding
Number of WarrantsWeighted Average
Remaining Life
Weighted Average
Exercise Price per
share
120,692   0.44$ 0.0225
8,643   1.86$ 0.0500
129,335   0.53$ 0.0252