XML 56 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stockholders' Deficiency (Tables)
3 Months Ended
Mar. 31, 2013
Stockholders Deficiency Tables  
Schedule of Stock Options Granted

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following weighted average assumptions:

 

    For The Three Months Ended  
    March 31,  
    2013     2012  
                 
Risk free interest rate     1.13 %     1.04 %
Dividend yield     0.00 %     0.00 %
Expected volatility     166.0 %     172.2 %
Expectd life in years     6.00       6.00  
Summary of Stock Option Activity

A summary of the stock option activity during the three months ended March 31, 2013 is presented below:

 

                Weighted        
          Weighted     Average        
    Number     Average     Remaining        
    of     Exercise     Life     Intrinsic  
    Options     Price     In Years     Value  
                             
Outstanding, January 1, 2013     2,183,899     $ 3.42              
Granted     330,500       1.60              
Exercised     -       -              
Forfeited     (62,916 )     3.11              
Outstanding, March 31, 2013     2,451,483     $ 3.18       6.2     $ 77,331  
                                 
Exercisable, March 31, 2013     1,192,649     $ 2.66       4.7     $ 77,331  
Summary of Stock Option Outstanding and Exercisable

The following table presents information related to stock options at March 31, 2013:

 

    Options Outstanding   Options Exercisable
    Weighted       Weighted   Weighted    
Range of   Average   Outstanding   Average   Average   Exercisable
Exercise   Exercise   Number of   Exercise   Remaining Life   Number of
Price   Price   Options   Price   In Years   Options
                     
 $0.80 - $2.20    $         1.59             806,400    $         1.58                            2.5             485,900
 $2.21 - $3.80               3.19             924,083               2.91                            5.6             510,083
 $3.81 - $6.99               4.94             721,000               4.65                            8.1             196,666
     $         3.18          2,451,483    $         2.66                            4.7          1,192,649
Schedule of Stock Warrants Granted

In applying the Black-Scholes option pricing model to stock warrants granted, the Company used the following weighted average assumptions:

 

    For The Three Months Ended  
    March 31,  
    2013     2012  
                 
Risk free interest rate     0.88 %     n/a  
Dividend yield     0.00 %     n/a  
Expected volatility     164.3 %     n/a  
Expectd life in years     5.00       n/a  

 

Summary of Stock Warrant Activity

A summary of the stock warrant activity during the three months ended March 31, 2013 is presented below:

 

                Weighted        
          Weighted     Average        
          Average     Remaining        
    Number of     Exercise     Life     Intrinsic  
    Warrants     Price     In Years     Value  
                         
Outstanding, January 1, 2013     592,846     $ 3.01              
Granted     13,580,023       0.28              
Exercised     (8,125,750 )     0.25              
Forfeited     -       -              
Outstanding, March 31, 2013     6,047,119     $ 0.58       4.7     $ 4,618,507  
                                 
Exercisable, March 31, 2013     5,767,119     $ 0.46       4.8     $ 4,618,507  
Summary of Stock Warrants Outstanding and Exercisable

The following table presents information related to stock warrants at March 31, 2013:

 

    Warrants Outstanding   Warrants Exercisable
    Weighted       Weighted   Weighted    
Range of   Average   Outstanding   Average   Average   Exercisable
Exercise   Exercise   Number of   Exercise   Remaining Life   Number of
Price   Price   Warrants   Price   In Years   Warrants
                     
 $0.25 - $0.35    $        0.26          5,045,925    $        0.26                            4.9         5,045,925
 $0.36 - $1.60              1.00             408,348              1.00                            4.9            408,348
 $1.61 - $3.00              2.91             562,846              2.91                            3.4            312,846
 $3.01 - $4.95              4.95               30,000                  -                              -                        -
     $        0.58          6,047,119    $        0.46                            4.8         5,767,119