XML 94 R24.htm IDEA: XBRL DOCUMENT v2.4.1.9
Convertible Loan, Related Party (Tables)
12 Months Ended
Dec. 31, 2014
Debt Disclosure [Abstract]  
Schedule of Issuance of Common Stock for Settlement of Interest Expense, Commitment Fees and Establishment Fee

Accordingly, the Company has issued the following shares of common stock for settlement of interest expense, commitment fees and the establishment fee:

 

    Amount     Shares of
common
stock issued
    VWAP     Date of issuance  
       
Establishment fee   $ 300       117,188     $ 2.5600       February 4, 2014  
Q4 2013 Interest payment and commitment fee     63       21,218     $ 2.9731       February 4, 2014  
Q1 2014 Interest payment and commitment fee     138       45,737     $ 3.0209       April 10, 2014  
Q2 2014 Interest payment and commitment fee     175       69,233     $ 2.6561       July 25, 2014  
Q3 2014 Interest payment     164       72,477     $ 2.7595       October 2, 2014  
Q4 2014 Interest payment     198       102,912     $ 1.9434       January 2, 2015  
                                 
Total   $ 1,038       428,765                  

Schedule of Components of Convertible Loan

The following table represents the key components of our convertible loan:

 

    December 31,  
    2014     2013  
Debt principal     8,000       3,000  
Unamortized discount     (3,655 )     (1,975 )
Carrying value of convertible loan, end of period     4,345     $ 1,025