XML 63 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
Securities Purchase Agreement (Tables)
12 Months Ended
Dec. 31, 2012
Securities Purchase Agreement [Abstract]  
Fair values of derivative liabilities
The estimated fair values of the Derivative Liabilities as of December 31, 2011 are summarized as follows (in thousands): 
 
Fair Value Measurements at
 
December 31,
2012
 
December 31,
2011
Embedded Derivatives of Series C-12 Stock (including dividends paid in Series C-12Stock)
$

 
$
3,628

Embedded Derivatives of accrued dividends payable in Series C-12 Stock

 
52

Series D-12 Warrants

 
2,539

Series C-22 Warrants for:
 
 
 
Series C-22 Stock

 
3,785

Series D-22 Warrants

 
5,266

 
$

 
$
15,270

Embedded Derivatives
The Embedded Derivatives were valued at December 31, 2011 using a binomial option pricing model, based on the value of the Series C-12 Stock with and without embedded derivative features, with the following assumptions:
 
December 31,
2012
 
December 31,
2011
Closing price per share of Common Stock
$

 
$
0.27

Conversion price per share
$

 
$
0.60

Volatility

 
88.0
%
Risk-free interest rate

 
0.83
%
Credit spread

 
20.9
%
Remaining expected lives of underlying securities (years)
0

 
5.0

Series D1 warrants using binomial option pricing
The Series D-12 Warrants were valued at December 31, 2011 using a binomial option pricing model with the following assumptions: 
 
December 31,
2012
 
December 31,
2011
Closing price per share of Common Stock
$

 
$
0.27

Conversion price per share
$

 
$
0.60

Volatility

 
67.5
%
Risk-free interest rate

 
0.28
%
Remaining expected lives of underlying securities (years)
0

 
2.2

Probability of Strategic Transaction

 
70
%
Series C2 warrants using binomial option pricing
The portion of the Series C-22 Warrants that represent the rights to purchase Series C-22 Stock were valued at December 31, 2011 using a binomial option pricing model, discounted for the lack of dividends until the Series C-22 Warrants are exercised, with the following assumptions:
 
December 31,
2012
 
December 31,
2011
Closing price per share of Common Stock
$

 
$
0.27

Conversion price per share
$

 
$
0.60

Volatility

 
88.0
%
Risk-free interest rate

 
0.83
%
Credit spread

 
20.9
%
Remaining expected lives of underlying securities (years)
0

 
5.0

Time to Exercise (months)
0

 
24