XML 42 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Warrants (Tables)
12 Months Ended
Dec. 31, 2014
Stockholders Equity Note [Abstract]  
Disclosure of Share-based Compensation Arrangements by Share-based Payment Award [Table Text Block]
We estimate the fair values of these securities using a Monte Carlo valuation model. 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2013 Convertible
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 26, 2013
 
Exercise Price
 
July 15, 2013
 
Exercise Price
 
December 23, 2013
 
Exercise Price
 
Promissory Notes
 
Exercise Price
 
2011
 
Exercise Price
 
Total
 
Exercise
Price
 
Balance, December 31, 2013
 
 
28,394,834
 
$
0.14
 
 
1,645,361
 
$
0.14
 
 
4,320,420
 
$
0.25
 
 
7,030,387
 
$
0.14
 
 
1,355,164
 
$
0.46
 
 
42,746,166
 
$
0.16
 
Exercises
 
 
(3,855,714)
 
 
0.14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(3,855,714)
 
 
0.14
 
Balance, December 31, 2014
 
 
24,539,120
 
 
0.14
 
 
1,645,361
 
 
0.14
 
 
4,320,420
 
 
0.25
 
 
7,030,387
 
 
0.14
 
 
1,355,164
 
 
0.46
 
 
38,890,452
 
 
0.16
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aggregate proceeds if exercised
 
$
3,435,477
 
 
 
 
$
230,351
 
 
 
 
$
1,080,105
 
 
 
 
$
984,254
 
 
 
 
$
623,375
 
 
 
 
$
6,353,562