XML 26 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
13. Stock Options and Warrants (Tables)
6 Months Ended
Jun. 30, 2013
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Stock Options by Exercise Price Range

Range of

Exercise

Prices

   

Number

Outstanding

   

Weighted

Average

Exercise

Price

   

Weighted

Average

Remaining

Contractual

Life

   

Number

Exercisable

   

Weighted

Average

Exercise

Price

 
                                 
$ $.01 - 0.25       1,775,000     $ 0.15       9.07       1,762,500     $ 0.15  
$ 4.00       2,347,926     $ 4.00       8.50       1,879,173     $ 4.00  
          4,122,926               8.74       3,641,673          
Schedule of Stock Options Activity
   

Stock

Options

   

Weighted

Average

Exercise

Price

 
Outstanding, December 31, 2012     4,747,926     $ 1.48  
Granted     —       —  
Exercised     —       —  
Expired/Cancelled     (625,000 )     0.16  
Outstanding, June 30, 2013     4,122,926       2.34  
Exercisable, June 30, 2013     3,641,673       2.14  
Schedule of Stock Options Valuation Assumptions
    June 30, 2012  
Significant assumptions (weighted-average):      
Risk-free interest rate at grant date     0.35% to 1.61%  
Expected stock price volatility     105%  
Expected dividend payout     -  
Expected option life (in years)     3.0 to 10.0  
Expected forfeiture rate     -  
Fair value per share of options granted   $ 0.46  
Summary of warrants outstanding

Range of

Exercise

Prices

   

Number

Outstanding

   

Weighted

Average

Exercise

Price

   

Weighted

Average

Remaining

Contractual

Life

   

Number

Exercisable

   

Weighted

Average

Exercise

Price

 
                                 
$ 0.15       1,200,000     $ 0.15       3.64       1,200,000     $ 0.15  
$ 0.33       3,071,542     $ 0.33       2.86       3,071,542     $ 0.33  
$ 0.45       2,566,664     $ 0.45       4.41       2,566,664     $ 0.45  
$ 0.75 - 0.86       10,780,000     $ 0.75       3.60       10,780,000     $ 0.75  
$ 1.00       92,500     $ 1.00       1.74       92,500     $ 1.00  
$ 1.58       45,000     $ 1.58       8.75       45,000     $ 1.58  
$ 2.00       2,529,200     $ 2.00       3.60       2,529,200     $ 2.00  
$ 2.45 - 2.60       800,000     $ 2.51       3.51       800,000     $ 2.51  
$ 3.00       750,000     $ 3.00       3.46       750,000     $ 3.00  
$ 3.20       350,000     $ 3.20       3.43       350,000     $ 3.20  
$ 3.75       100,000     $ 3.75       3.64       100,000     $ 3.75  
                                             
          22,284,906               3.59       22,284,906          
Summary for stock warrants
   

Options

and Warrants

   

Weighted

Average

Exercise

Price

 
Outstanding, December 31, 2012     22,218,240     $ 1.01  
Granted     1,266,666       0.17  
Exercised     —       —  
Expired/Cancelled     (1,200,000 )     0.63  
Outstanding, June 30, 2013     22,284,906       0.96  
Exercisable, June 30, 2013     22,284,906       0.96