XML 38 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
OPTIONS, WARRANTS AND STOCK-BASED COMPENSATION (Tables)
3 Months Ended
Sep. 30, 2012
Options Warrants and Stock Based Compensation [Abstract]  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]

The following weighted average assumptions were used to estimate the fair value of stock options using the Black-Scholes option pricing model:

 

 

 

 

 

Three Months

 

 

 

Three Months

 

 

 

 

 

Ended

 

 

 

Ended

 

 

 

 

 

September 30, 2012

 

 

 

September 30, 2011

 

 

Risk-free interest rate

 

 

0.62% - 0.68%

 

 

 

0.96%

 

 

Expected dividend yield

 

 

 

 

 

 

 

Expected term

 

 

4.5 - 5.5 years

 

 

 

5.5 years

 

 

Forfeiture rate

 

 

0%

 

 

 

0%

 

 

Expected volatility

 

 

244.90% - 246.91%

 

 

 

122.33%

Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block]

A summary of option activity as of September 30, 2012 and for the three months then ended is presented below:

 

 

Options

 

 

Shares

 

 

 

Weighted-

Average

Exercise

Price

 

 

 

Weighted-

Average

Remaining

Contractual

Term

 

 

 

Aggregate

Intrinsic

Value

 

 

Outstanding at July 1, 2012

 

 

46,690,000

 

 

$

0.062

 

 

 

8.83 years

 

 

$

588

 

 

Granted

 

 

240,000

 

 

 

0.008

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

$

 

 

 

 

 

 

 

 

 

 

Forfeited or expired

 

 

 

 

$

 

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2012

 

 

46,930,000

 

 

$

0.062

 

 

 

8.59 years

 

 

$

2,472

 

 

Exercisable at September 30, 2012

 

 

16,634,667

 

 

$

0.058

 

 

 

8.62 years

 

 

$

 

Schedule of Nonvested Share Activity [Table Text Block]

The following table summarizes the warrants outstanding at September 30, 2012:

 

 

 

Exercise price  

 

 

Number

 

 

 

Expiration Date 

 

 

$

5.85

 

 

75,000

 

 

 

08/03/2013

 

 

 

0.01

 

 

500,000

 

 

 

02/10/2017

 

 

 

0.01

 

 

1,000,000

 

 

 

02/17/2017

 

 

 

0.01

 

 

500,000

 

 

 

04/18/2017

 

 

 

0.01

 

 

20,000

 

 

 

08/15/2017

 

 

 

0.01

 

 

50,000

 

 

 

08/20/2017

 

 

 

0.01

 

 

250,000

 

 

 

09/14/2017

 

 

 

 

 

 

2,395,000