XML 68 R27.htm IDEA: XBRL DOCUMENT v2.4.1.9
Share-based Compensation (Tables)
3 Months Ended
Mar. 31, 2015
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Stock Option Activity
The following table summarizes our stock option activity for the three months ended March 31, 2015:
 
 
 
 
 
Weighted-
 
 
 
Number
 
Average
 
 
 
of Shares
 
Exercise
 
 
 
Issuable
 
Price
 
 
 
 
 
 
 
 
 
Balance, January 1, 2015
 
 
4,128,128
 
$
1.04
 
Granted
 
 
3,300,000
 
 
0.30
 
Exercised
 
 
-
 
 
-
 
Cancelled
 
 
(128,128)
 
 
1.01
 
Balance, March 31, 2015
 
 
7,300,000
 
$
0.70
 
Options Outstanding
The following table summarizes options outstanding at March 31, 2015:
 
 
 
 
 
 
 
 
 
Weighted-
 
 
 
 
 
 
 
 
Weighted-
 
Average
 
 
 
 
 
Number
 
Average
 
Remaining
 
Aggregate
 
 
 
of Shares
 
Exercise
 
Term
 
Intrinsic
 
 
 
Issuable
 
Price
 
(Years)
 
Value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exercisable
 
 
3,310,000
 
$
1.03
 
 
2.4
 
$
-
 
Not vested
 
 
3,990,000
 
 
0.43
 
 
4.7
 
 
33,000
 
Balance, March 31, 2015
 
 
7,300,000
 
$
0.70
 
 
3.6
 
$
33,000
 
Schedule of Stockholders' Equity Note, Warrants or Rights
The following table sets forth our warrant activity during the three months ended March 31, 2015:
 
 
 
 
 
Weighted-
 
 
 
Number
 
Average
 
 
 
of Shares
 
Exercise
 
 
 
Issuable
 
Price
 
 
 
 
 
 
 
 
 
Balance, January 1, 2015
 
 
1,166,146
 
$
1.13
 
Granted
 
 
-
 
 
-
 
Exercised
 
 
-
 
 
-
 
Expired
 
 
(76,808)
 
 
0.70
 
Balance, March 31, 2015
 
 
1,089,338
 
$
1.16
 
 
The following table sets forth the warrants outstanding at March 31, 2015:
 
 
 
 
 
Weighted-
 
 
 
Number
 
Average
 
 
 
of Shares
 
Exercise
 
 
 
Issuable
 
Price
 
 
 
 
 
 
 
 
 
10% convertible debenture - bonus warrants
 
 
33,334
 
$
0.60
 
10% convertible preferred stock – warrants
 
 
580,000
 
 
1.00
 
Consultants
 
 
476,004
 
 
1.39
 
Total
 
 
1,089,338
 
$
1.16