XML 73 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2012
Changes in Fair Value of Derivative Financial Instruments Measured at Fair Value on Recurring Basis using Significant Unobservable Inputs

The following table provides a summary of the changes in fair value, including net transfers in and/or out, of the derivative financial instruments, measured at fair value on a recurring basis using significant unobservable inputs (Level 3):

 

Balance at December 31, 2011

   $ —     

Fair value of warrant derivative liabilities at issuance

     2,314,635   

Realized derivative gains included in other income (expense)

     (552,978

Write off of warrant derivative liability to additional paid in capital

     (1,761,657
  

 

 

 

Balance at December 31, 2012

   $ —     
  

 

 

 
Variables used in Lattice Option Pricing Model for Derivative Liabilities

The variables used in the Lattice option pricing model for the derivative liabilities during the year ended December 31, 2012 include:

 

July 25, 2012 September 30, 2012 November 8, 2012

Market value of common stock on measurement date

$ 2.56 $ 2.70 $ 1.96

Projected exercise price

$ 5.00 $ 4.52 $ 4.56

Risk free interest rate

0.56% 0.56% 0.72%

Warrant lives in years

5 4.88 4.71

Expected volatility

193% 193% 194%

Expected dividend yield

0% 0% 0%

Offering price range

$ 2.56-$6.56 $ 2.72-$6.72 $ 2.56-$6.56