XML 56 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
SHAREHOLDERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2014
Stockholders' Equity Note [Abstract]  
Summary of Stock Warrants Outstanding
The following table summarizes information about the Company’s stock warrants outstanding:
 
 
 
 
 
 
Weighted
 
Range
 
Weighted
 
 
 
 
 
 
Average
 
of
 
Remaining
 
 
 
 
 
 
Exercise
 
Exercise
 
Contractual
 
 
 
Number
 
Price
 
Price
 
Life
 
Outstanding at December 31, 2013
 
 
13,989,206
 
$
0.67
 
$
0.20 -  1.00
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Granted
 
 
150,000
 
$
2.00
 
$
2.00
 
 
 
Cancelled or expired
 
 
 
 
 
 
 
 
 
Exercised
 
 
(6,070,867)
 
$
0.52
 
$
0.25 – 1.00
 
 
 
Warrants outstanding at September 30, 2014
 
 
8,068,339
 
$
0.82
 
$
0.20 – 2.00
 
3.8 years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Warrants exercisable at September 30, 2014
 
 
8,068,339
 
$
0.82
 
$
0.20 – 2.00
 
 
 
Black-Scholes Pricing Model and Weighted Average Assumptions Used to Estimate Fair Value of Options
In determining the compensation cost of the stock awards granted during fiscal 2014, the fair value of each grant had been estimated on the date of grant using the Black-Scholes pricing model and the weighted average assumptions used in these calculations are summarized below:
 
 
September 30,
 
 
 
2014
 
 
2013
 
Risk-free interest rate
 
 
2.01% to 2.43
%
 
 
 
Expected volatility factor
 
 
75
%
 
 
 
Expected dividend
 
 
 
 
 
 
Expected option term
 
 
7 years
 
 
 
 
Summary of Stock Options Activity
The following tables summarize information about the Company’s stock options:
 
 
 
 
 
 
Weighted
 
 
 
 
 
 
Average
 
 
 
Number of
 
Exercise
 
 
 
Options
 
Price
 
Options outstanding - December 31, 2012
 
 
10,438,335
 
$
0.64
 
 
 
 
 
 
 
 
 
Granted
 
 
28,500,000
 
 
0.89
 
Canceled or expired
 
 
(6,187,493)
 
 
0.56
 
Exercised
 
 
 
 
 
Options outstanding - December 31, 2013
 
 
32,750,842
 
$
0.88
 
 
 
 
 
 
 
 
 
Granted
 
 
4,000,000
 
 
1.71
 
Canceled or expired
 
 
(118,000)
 
 
.60
 
Exercised
 
 
282,000
 
 
.60
 
Options outstanding – September 30, 2014
 
 
36,350,842
 
$
0.98
 
 
 
 
 
 
 
 
 
Weighted average fair value of options granted during the period ended September 30, 2014
 
 
 
 
$
1.71
 
Weighted average fair value of options granted during the period ended September 30, 2013
 
 
 
 
$
0.00
 
Summary of Company's Nonvested Options
A summary of the Company’s non-vested options at September 30, 2014, and changes during the period ended September 30, 2014, is presented below:
 
 
 
 
 
 
Weighted
 
 
 
 
 
 
Average
 
 
 
 
 
 
Grant Date
 
 
 
Options
 
Fair Value
 
Non-vested, beginning of period
 
 
21,750,000
 
$
0.24
 
Granted
 
 
4,000,000
 
$
0.94
 
Vested
 
 
(19,465,000)
 
$
0.37
 
Forfeited
 
 
 
$
 
Non-vested, end of period
 
 
6,285,000
 
$
0.27
 
Summary of Stock Options by Exercise Price Range
The following tables summarize information about stock options outstanding and exercisable at September 30, 2014:
 
 
 
Options Outstanding at September 30, 2014
 
 
 
 
Weighted
 
Weighted
 
 
 
 
 
 
 
 
Remaining
 
Average
 
Aggregate
 
Range of
 
Number
 
Contractual
 
Exercise
 
Intrinsic
 
Exercise Prices
 
Outstanding
 
Life
 
Price
 
Value(1)
 
 
 
 
 
 
 
 
 
 
 
 
$0.40 to $0.60
 
 
6,961,842
 
5.5 years
 
$
0.46
 
$
8,567,274
 
$0.61 to $1.00
 
 
11,889,000
 
5.5 years
 
$
0.72
 
$
11,513,410
 
$1.01 to $1.50
 
 
14,500,000
 
5.6 years
 
$
1.25
 
$
6,380,000
 
$1.51 to $2.25
 
 
3,000,000
 
6.6 years
 
$
1.86
 
$
40,000
 
$0.40 to $2.25
 
 
36,350,842
 
5.8 years
 
$
1.07
 
$
26,500,684
 
 
 
 
Options Exercisable at September 30, 2014
 
 
 
 
Weighted
 
Weighted
 
 
 
 
 
 
Remaining
 
Average
 
Aggregate
 
Range of
 
Number
 
Contractual
 
Exercise
 
Intrinsic
 
Exercise Prices
 
Exercisable
 
Life
 
Price
 
Value(1)
 
 
 
 
 
 
 
 
 
 
$0.40 to $0.60
 
 
4,711,842
 
5.2 years
 
$
0.46
 
$
5,814,774
 
$0.61 to $1.00
 
 
12,589,000
 
5.5 years
 
$
0.69
 
$
12,066,410
 
$1.00 to $1.50
 
 
8,500,000
 
5.3 years
 
$
1.22
 
$
3,740,000
 
$1.50 to $2.25
 
 
2,250,000
 
6.7 years
 
$
1.73
 
$
40,000
 
$0.40 to $2.25
 
 
28,050,842
 
5.6 years
 
$
0.92
 
$
21,661,184
 
 
(1)
The aggregate intrinsic value in the table represents the difference between the closing stock price on September 30, 2014 and the exercise price, multiplied by the number of in-the-money options that would have been received by the option holders had all option holders exercised their options on September 30, 2014.