XML 43 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2012
Equity [Abstract]  
Schedule of Derivative Valuation
                       
  June 30, 2012   September 30, 2012
 

As previously

reported

  As adjusted  

As previously

reported

  As adjusted
Derivative Liability   140,132      550,994      128,422      527,206 
Stockholders’ Equity   4,291,027      3,880,165      3,774,716      3,375,932 
                       
Net Income:                      
Three months ended June 30,2012   (251,838)     (662,704)            
Six months ended June 30,2012   161,028      (249,834)            
Three months ended September 30,2012               (518,768)     (506,690)
Six months ended September 30,2012               (357,735)     (756,519)
                       
Net income/loss per share:                      
Three months ended June 30,2012 $ (0.02)   $ (0.05)            
Six months ended June 30,2012 $ 0.01    $ (0.02)            
Three months ended September 30,2012             $ (0.04)   $ (0.04)
Six months ended September 30,2012             $ (0.03)   $ (0.07)
Schedule of Share Base Compensation Stock Options Activity
 February 2012 Management Options            
  Options  

Weighted

Average

Exercise

Price

 

Weighted

Average

Remaining

Contractual Life

Balance – December 31, 2011 -   $      
Granted 823,757   $ 0.573   4.65 years
Exercised -          
Forfeited/Cancelled 50,102   $      
Balance – December 31, 2012 – outstanding 773,655   $ 0.573   4.65 years
Balance – December 31, 2012 – exercisable 623,350   $ 0.573   4.65 years
             
Outstanding options held by related parties – 2012 776,655          
Exercisable options held by related parties – 2012 623,350          

 

 2012 Performance Incentive Plan              
    Options  

Weighted

Average

Exercise Price

 

Weighted

Average

Remaining

Contractual Life

Balance – December 31, 2011   -   $      
Granted   54,519   $ 2.25   9.75 years
Exercised   -          
Forfeited/Cancelled   -   $      
Balance – December 31, 2012 – outstanding   54,519   $ 2.25   9.75 years
Balance – December 31, 2012 – exercisable   54,519   $ 2.25   9.75 years
               
Outstanding options held by related parties – 2012   54,519          
Exercisable options held by related parties – 2012   -          

 

 Contractor Options              
    Options  

Weighted

Average

Exercise Price

 

Weighted

Average

Remaining

Contractual Life

Balance – December 31, 2011   -          
Granted   225,000   $ 2.36   7.08 years
Exercised   -          
Forfeited/Cancelled   -   $      
Balance – December 31, 2012 – outstanding   225,000   $ 2.36   7.08 years
Balance – December 31, 2012 – exercisable   62,500   $ 2.25   4.75 years