XML 59 R23.htm IDEA: XBRL DOCUMENT v2.4.1.9
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2014
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Share-based Compensation Arrangement by Share-based Payment Award Options and Warrants Vested and Expected to Vest Outstanding and Exercisable [Table Text Block]
The Black-Scholes assumptions used in the years ended December 31, 2014, 2013 and 2012 are as follows:
 
 
 
 
 
Year ended December 31,
  
 
2014
 
2013
 
2012
Exercise price
 
 
$1.46 – $2.91
 
 
 
$1.64 – $1.74
 
 
 
$1.69 – $2.47
 
Expected dividends
 
 
0%
 
 
 
0%
 
 
 
0%
 
Expected volatility
 
 
101% – 150%
 
 
 
141% – 154%
 
 
 
108% – 174%
 
Risk free interest rate
 
 
1.57% – 2.73%
 
 
 
0.77% – 2.54%
 
 
 
0.37% – 1.98%
 
Expected life of option
 
 
5 years – 10 years
 
 
 
5 – 10 years
 
 
 
5 – 10 years
 
Expected forfeitures
 
 
0%
 
 
 
0%
 
 
 
0%
 
Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block]
A summary of stock option activities for the years ended December 31, 2014, 2013 and 2012, is as follows:
 
 
 
 
 
 
Options
 
Weighted Average Exercise
Price
 
Weighted
Average
Remaining Contractual
Life
 
Aggregate
Intrinsic Value
Balance – December 31, 2011
 
 
2,979,010
 
 
$
1.34
 
 
 
6.01 years
 
 
$
 
Granted
 
 
2,075,000
 
 
$
2.21
 
 
 
  
 
 
 
  
 
Exercised
 
 
(374,851
 
$
0.34
 
 
 
 
 
$
661,000
 
Forfeited
 
 
(225,413
 
$
2.37
 
 
 
 
 
 
 
Balance – December 31, 2012
 
 
4,453,746
 
 
$
1.78
 
 
 
6.43 years
 
 
$
1,308,000
 
Granted
 
 
222,500
 
 
$
1.69
 
 
 
  
 
 
 
  
 
Exercised
 
 
(291,666
 
$
0.79
 
 
 
 
 
$
71,000
 
Forfeited
 
 
(475,000
 
$
2.30
 
 
 
 
 
 
 
Balance – December 31, 2013
 
 
3,909,580
 
 
$
1.78
 
 
 
5.59 years
 
 
$
785,000
 
Granted
 
 
2,382,500
 
 
$
2.36
 
 
 
  
 
 
 
  
 
Exercised
 
 
(6,583
 
$
0.58
 
 
 
 
 
$
8,000
 
Forfeited
 
 
(304,391
 
$
1.93
 
 
 
 
 
 
 
Balance – December 31, 2014 – outstanding
 
 
5,981,106
 
 
$
2.01
 
 
 
5.80 years
 
 
$
685,000
 
Balance – December 31, 2014 – exercisable
 
 
3,893,196
 
 
$
1.85
 
 
 
5.12 years
 
 
$
685,000
 
Grant date fair value of options granted – 2014
 
 
 
 
$
4,974,000
 
 
 
 
 
 
 
Weighted average grant date fair value – 2014
 
 
 
 
$
2.09
 
 
 
 
 
 
 
Grant date fair value of options granted – 2013
 
 
 
 
$
350,000
 
 
 
 
 
 
 
Weighted average grant date fair value – 2013
 
 
 
 
$
1.57
 
 
 
 
 
 
 
Grant date fair value of options granted – 2012
 
 
 
 
$
4,468,000
 
 
 
 
 
 
 
Weighted average grant date fair value – 2012
 
 
 
 
$
2.15
 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Vested and Expected to Vest, Outstanding and Exercisable [Table Text Block]
The options outstanding and exercisable at December 31, 2014 are as follows:
 
 
 
 
 
 
 
 
 
Options Outstanding
 
Options Exercisable
  
 
Range of
Exercise Price
 
Options
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
 
Options
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
  
 
$
0.09 – $2.00
 
 
 
2,703,280
 
 
$
1.37
 
 
 
4.33 years
 
 
 
2,018,074
 
 
$
1.28
 
 
 
3.73 years
 
  
 
$
2.01 – $3.00
 
 
 
3,232,002
 
 
 
2.49
 
 
 
7.08 years
 
 
 
1,829,298
 
 
 
2.40
 
 
 
6.73 years
 
  
 
$
3.01 – $6.00
 
 
 
45,824
 
 
 
5.24
 
 
 
2.62 years
 
 
 
45,824
 
 
 
5.24
 
 
 
2.62 years
 
  
 
$
0.09 – $6.00
 
 
 
5,981,106
 
 
$
2.01
 
 
 
5.80 years
 
 
 
3,893,196
 
 
$
1.85
 
 
 
5.12 years
 
The options outstanding and exercisable at December 31, 2013 are as follows:
 
 
 
 
 
 
 
 
 
Options Outstanding
 
Options Exercisable
  
 
Range of
Exercise Price
 
Options
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
 
Options
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
  
 
$
0.09 – $2.00
 
 
 
2,093,196
 
 
$
1.29
 
 
 
4.73 years
 
 
 
1,901,737
 
 
$
1.25
 
 
 
4.64 years
 
  
 
$
2.01 – $3.00
 
 
 
1,770,560
 
 
 
2.28
 
 
 
6.65 years
 
 
 
1,205,976
 
 
 
2.26
 
 
 
6.25 years
 
  
 
$
3.01 – $6.00
 
 
 
45,824
 
 
 
5.24
 
 
 
3.62 years
 
 
 
45,824
 
 
 
5.24
 
 
 
3.62 years
 
  
 
$
0.09 – $6.00
 
 
 
3,909,580
 
 
$
1.78
 
 
 
5.59 years
 
 
 
3,153,537
 
 
$
1.69
 
 
 
5.24 years
 
The options outstanding and exercisable at December 31, 2012 are as follows:
 
 
 
 
 
 
 
 
 
Options Outstanding
 
Options Exercisable
  
 
Range of
Exercise Price
 
Options
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
 
Options
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
  
 
$
0.09 – $2.00
 
 
 
2,162,362
 
 
$
1.78
 
 
 
5.76 years
 
 
 
1,801,187
 
 
$
1.14
 
 
 
5.52 years
 
  
 
$
2.01 – $3.00
 
 
 
2,212,227
 
 
 
2.26
 
 
 
7.15 years
 
 
 
1,011,533
 
 
 
2.17
 
 
 
6.14 years
 
  
 
$
3.01 – $6.00
 
 
 
79,157
 
 
 
4.87
 
 
 
4.49 years
 
 
 
79,157
 
 
 
4.87
 
 
 
4.49 years
 
  
 
$
0.09 – $6.00
 
 
 
4,453,746
 
 
$
1.78
 
 
 
6.43 years
 
 
 
2,891,877
 
 
$
1.60
 
 
 
5.71 years
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Non Vested and Expected to Vest Exercisable [Table Text Block]
The following is a summary of the Company’s non-vested stock options at December 31, 2014:
 
 
 
 
 
 
Unvested
Stock
Options
 
Weighted
Average
Grant Date
Fair Value
Non-vested – December 31, 2011
 
 
524,403
 
 
$
0.82
 
Granted
 
 
2,075,000
 
 
 
2.21
 
Vested/Exercised
 
 
(891,332
 
 
0.81
 
Forfeited/Cancelled
 
 
(146,202
 
 
1.79
 
Non-vested – December 31, 2012
 
 
1,561,869
 
 
$
2.11
 
Granted
 
 
222,500
 
 
 
1.69
 
Vested/Exercised
 
 
(883,882
 
 
1.93
 
Forfeited/Cancelled
 
 
(144,444
 
 
2.27
 
Non-vested – December 31, 2013
 
 
756,043
 
 
 
2.17
 
Granted
 
 
2,382,500
 
 
 
2.36
 
Vested/Exercised
 
 
(1,050,633
 
 
2.35
 
Non-vested – December 31, 2014
 
 
2,087,910
 
 
$
2.30
 
Weighted average remaining period for vesting
 
 
2.15  years
 
 
 
 
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The assumptions used by the Company are summarized in the following table:
 
 
 
 
Issuance
Date
 
December 31,
 2014
Closing stock price
 
 
$1.75
 
 
 
$1.46 
 
Expected dividends
 
 
0
 
 
0
Expected volatility
 
 
95
 
 
90
Risk free interest rate
 
 
1.39
 
 
1.59
Expected life of warrant
 
 
5  years
 
 
 
4.79  years
 
Schedule Of Estimated Fair Value Of The Warrant Liability [Table Text Block]
The following table summarizes the estimated fair value of the warrant liability (in thousands):
 
 
Balance at December 31, 2013
 
$
 
Warrants liability
 
 
7,376
 
Change in fair value of warrant liability
 
 
(620
Balance at December 31, 2014
 
$
6,756
 
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
The assumptions used by the Company are summarized in the following table:
 
 
 
Exercise price
 
 
$2.20
 
Expected dividends
 
 
0
Expected volatility
 
 
110
Risk free interest rate
 
 
0.26
Expected life of warrant
 
 
2  years
 
 
The assumptions used by the Company are summarized in the following table:
 
 
Exercise price
 
 
$1.14
 
Expected dividends
 
 
0
Expected volatility
 
 
174
Risk free interest rate
 
 
0.71
Expected life of warrant
 
 
5  years
 
Schedule of Warrant Activity [Table Text Block]
A summary of warrant activity for the Company for the years ended December 31, 2014, 2013 and 2012 is as follows:
 
 
 
 
Number of Warrants
 
Weighted
Average
Exercise Price
Balance at December 31, 2011
 
 
3,259,186
 
 
$
1.95
 
Granted
 
 
985,855
 
 
$
1.71
 
Exercised
 
 
(1,768,167
 
$
1.11
 
Forfeited
 
 
(844,373
 
$
3.32
 
Balance at December 31, 2012
 
 
1,632,501
 
 
$
1.99
 
Granted
 
 
 
 
$
 
Exercised
 
 
 
 
$
 
Forfeited
 
 
 
 
$
 
Balance at December 31, 2013
 
 
1,632,501
 
 
$
1.99
 
Granted
 
 
7,029,808
 
 
$
1.75
 
Exercised
 
 
(232,619
 
$
1.47
 
Forfeited
 
 
(454,896
 
$
1.88
 
Balance at December 31, 2014
 
 
7,974,794
 
 
$
1.80
 
Schedule of Warrant Outstanding and Exercisable [Table Text Block]
A summary of all outstanding and exercisable warrants as of December 31, 2014 is as follows:
 
 
 
Exercise Price
 
Warrants
Outstanding
 
Warrants
Exercisable
 
Weighted
Average
Remaining
Contractual Life
  
 
 
$1.60
 
 
 
316,522
 
 
 
316,522
 
 
 
2.82 years
 
  
 
 
$1.75
 
 
 
7,029,808
 
 
 
7,029,808
 
 
 
4.78 years
 
  
 
 
$2.22
 
 
 
517,257
 
 
 
517,257
 
 
 
1.91 years
 
  
 
 
$3.30
 
 
 
61,207
 
 
 
61,207
 
 
 
0.41 years
 
  
 
 
$3.75
 
 
 
50,000
 
 
 
50,000
 
 
 
1.13 years
 
  
 
 
$1.99
 
 
 
7,974,794
 
 
 
7,974,794
 
 
 
4.46 years