XML 40 R19.htm IDEA: XBRL DOCUMENT v3.2.0.727
Stockholders' Deficiency (Tables)
6 Months Ended
Jun. 30, 2015
Stock Option [Member]  
Schedule of Stock Granted
    For The Three Months Ended   For The Six Months Ended
    June 30,   June 30,
    2015   2014   2015   2014
                 
Risk free interest rate   1.35% to 1.85%   n/a   1.35% to 1.85%   n/a
Dividend yield   0.00%   n/a   0.00%   n/a
Expected volatility   195.0%   n/a   195.0%   n/a
Expected life in years   5.5 to 10.0   n/a   5.5 to 10.0   n/a
Summary of Stock Activity

   

Number of

Options

   

Weighted

Average

Exercise

Price

   

Weighted

Average

Remaining

Life

In Years

   

Aggregate

Intrinsic

Value

 
                         
Outstanding, January 1, 2015     3,944,557     $ 1.27              
Granted     1,174,273       0.09              
Exercised     -       -              
Forfeited     (110,000 )     0.51              
Outstanding, June 30, 2015     5,008,830     $ 1.01       7.5     $ 106,542  
                                 
Exercisable, June 30, 2015     4,017,995     $ 0.96       7.9     $ 85,542  

Summary of Stock Outstanding and Exercisable

      Options Outstanding     Options Exercisable        

Range of

Exercise

Price

   

Weighted

Average

Exercise

Price

   

Outstanding

Number of

Options

   

Weighted

Average

Exercise

Price

   

Weighted

Average

Remaining Life

In Years

   

Exercisable

Number of

Options

 
                                 
$0.09 - $2.20     $ 0.27       3,936,080     $ 0.26       8.9       3,201,245  
$2.21 - $3.80       3.23       757,750       2.95       2.5       507,750  
$3.81 - $6.99       4.88       315,000       4.88       6.6       309,000  
      $ 1.01       5,008,830     $ 0.96       7.9       4,017,995  

Warrant [Member]  
Schedule of Stock Granted
    For The Three Months Ended   For The Six Months Ended
    June 30,   June 30,
    2015   2014   2015   2014
                 
Risk free interest rate   1.26% to 1.68%   1.69% to 2.33%   1.26% to 1.75%   1.69% to 2.52%
Dividend yield   0.00%   0.00%   0.00%   0.00%
Expected volatility   195.0% to 197.0%   171.0% to 183.0%   195.0% to 197.0%   171.0% to 183.0%
Expected life in years   5.00 to 7.30   5.00 to 8.30   5.00 to 7.50   5.00 to 8.50
Summary of Stock Activity

   

Number of

Warrants

   

Weighted

Average

Exercise

Price

   

Average

Remaining

Life

In Years

   

Aggregate

Intrinsic

Value

 
                         
Outstanding, January 1, 2015     9,339,044     $ 0.45              
Granted     637,430     $ 0.10              
Exercised     -     $ -              
Forfeited     -       -              
Outstanding, June 30, 2015     9,976,474     $ 0.43       3.8     $ 33,246  
                                 
Exercisable, June 30, 2015     9,716,474     $ 0.36       3.9     $ 33,246  

Summary of Stock Outstanding and Exercisable

      Warrants Outstanding     Warrants Exercisable  

Range of

Exercise

Price

   

Weighted

Average

Exercise

Price

   

Outstanding

Number of

Warrants

   

Weighted

Average

Exercise

Price

   

Weighted

Average

Remaining Life

In Years

   

Exercisable

Number of

Warrants

 
                                 
$0.09 - $0.35     $ 0.27       9,383,628     $ 0.27       3.9       9,383,628  
$0.36 - $3.00       2.91       562,846       2.91       1.2       312,846  
$3.01 - $4.95       4.95       30,000       4.95       2.3       20,000  
$0.09 - $4.95     $ 0.43       9,976,474     $ 0.36       3.9       9,716,474