XML 63 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
Equity-Based Compensation
6 Months Ended
Jun. 30, 2012
Equity-Based Compensation [Abstract]  
Equity-Based Compensation

Note 3: Equity-Based Compensation 

     

      The fair value of each option award is estimated on the date of grant using a Black-Scholes-Merton option valuation model.  Expected volatility is based on the historical volatility of the price of the Company's stock.  The risk-free interest rate is based on U.S. Treasury issues with a term equal to the expected life of the option.  The Company uses historical data to estimate expected dividend yield, expected life and forfeiture rates.  Accordingly, the fair values of the options granted, were estimated based on the following weighted average assumptions:

       

 

Six Months Ended June 30,

 

2012

2011

 

Risk-free interest rate

0.68% - 0.86%

1.40% - 2.24%

 

Expected dividend yield

-

-

 

Expected lives

5.0 years

5.0 years

 

Expected volatility

108.76%-108.96%

104.29 - 104.47%

 

Weighted average grant date fair value per options and warrants issued

$0.21 per option for 1,439,000 options

$0.32 per option for 430,000 options

 

 

Stock option activity during the six months ended June 31, 2012 is as follows

 

 

Stock option activity for employees:

 

                 

 

Number of

Options

 Weighted 

 Average Exercise

 Price

 Weighted

 Average

 Remaining

Contractual

Term   (Years)

Aggregate Intrinsic

 Value

 

Outstanding January 1, 2012

8,252,480

 $  2.11

5.75

$    0

 

Granted

1,139,000

0.35

10.00

0

 

Forfeited

          (10,000)

      1.30

5.50

     0

 

Outstanding June 30, 2012

        9,381,480

$  1.90

   5.83

$    0

 

Vested and expected to vest June 30, 2012

        9,381,480

$  1.90

   5.83

$    0

 

Exercisable June 30, 2012

        8,267,272

$  2.10

   5.29

$    0

 

 

 

 

 

 

                 

 

Options to purchase 1,139,000 shares were granted to employees during the six months ended June 30, 2012 that were issued at a premium value of 110% of the NYSE MKT stock closing price and vest one year from the issuance date. The weighted average grant-date fair values of the options granted during the six months ended June 30, 2012 and 2011 were $245,000 and $126,000, respectively.

 

Unvested stock option activity for employees:

 

           

 

 Number of

 Options

 Weighted 

 Average Exercise

 Price

 Average

 Remaining

 Contractual

Term (Years)

 Aggregate Intrinsic

 Value

Outstanding January 1, 2012

148,333

$  0.49

   9.52

$     0

Granted

1,039,209

0.42

10.00

0

Vested

(63,334)

0.32

9.45

0

Forfeited

            (10,000)

      1.30

   5.50

      0

Outstanding June 30, 2012

  1,114,208

$  0.42

9.94

       $ 0

           

 

Stock option activity for non-employees:

 

 

Number of

Options

Weighted

Average Exercise

Price

Weighted

Average

Remaining

Contractual

Term (Years)

Aggregate Intrinsic

Value

Outstanding January 1, 2012

3,128,432

$  1.87

5.25

$      0

Granted

     300,000

0.29

10.00

0

Exercised

0

0

0

0

Forfeited

        0

      0

       0

       0

Outstanding June 30, 2012

3,428,432

$  1.73

    5.21

$      0

Vested and expected to vest June 30, 2012

3,428,432

$  1.73

    5.21

$      0

Exercisable June 30, 2012

2,982,595

$  1.92

    4.73

$      0

 

Options to purchase 300,000 shares were granted to employees during the six months ended June 30, 2012 that were issued at a premium value of 110% of the NYSE MKT stock closing price and vest one year from the issuance date. The weighted-average grant-date fair value of non-employee options granted during the six months ended June 30, 2012 and 2011 was approximately $60,000 and $12,700, respectively.

 

Unvested stock option activity for non-employees during the year:

 

           

 

Number of

Options

Weighted

Average Exercise

Price

Weighted

Average

Remaining

Contractual

Term (Years)

Aggregate Intrinsic

Value

Outstanding January 1, 2012

 256,250

$  0.71

8.55

$     0

Options granted

300,000

0.29

10.00

0

Options vested

(110,413)

0.67

7.57

0

Options forfeited

        0

      0

       0

      0

Outstanding June 30, 2012

  445,837

$  0.44

    9.48

$    0

           

 

:The impact on the Company's results of operations of recording equity-based compensation for the six months ended June 30, 2012 and 2011 was to increase general and administrative expenses by approximately $90,000 and $179,000 respectively. The impact on basic and fully diluted earnings per share for the six months ended June 30, 2012 and 2011 was $0.00 and $0.01, respectively.

 

As of June 30, 2012 and 2011, respectively, there was $374,000 and $129,000 of unrecognized equity-based compensation cost related to options granted under the Equity Incentive Plan.