XML 39 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
Long-Term Debt (Details) (USD $)
1 Months Ended 12 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 2 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 0 Months Ended 1 Months Ended 12 Months Ended 2 Months Ended 12 Months Ended
Jul. 31, 2012
Dec. 31, 2012
Dec. 31, 2011
Jan. 05, 2011
Dec. 31, 2012
Convertible Line of Credit with Related Party [Member]
Dec. 31, 2011
Convertible Line of Credit with Related Party [Member]
Mar. 31, 2012
First Contingent Warrants [Member]
Convertible Line of Credit with Related Party [Member]
Dec. 31, 2012
First Contingent Warrants [Member]
Convertible Line of Credit with Related Party [Member]
Jul. 31, 2012
Second Contingent Warrants [Member]
Convertible Line of Credit with Related Party [Member]
Dec. 31, 2012
Chairman and CEO [Member]
Convertible Line of Credit with Related Party [Member]
Dec. 31, 2012
4% Convertible Debt [Member]
Dec. 31, 2011
4% Convertible Debt [Member]
Feb. 28, 2013
5% Convertible Senior Secured Promissory Note [Member]
Dec. 31, 2012
5% Convertible Senior Secured Promissory Note [Member]
Dec. 31, 2011
5% Convertible Senior Secured Promissory Note [Member]
Mar. 31, 2012
5% Convertible Senior Secured Promissory Note [Member]
First Contingent Warrants [Member]
Dec. 31, 2012
5% Convertible Senior Secured Promissory Note [Member]
First Contingent Warrants [Member]
Jul. 03, 2012
5% Convertible Senior Secured Promissory Note [Member]
Second Contingent Warrants [Member]
Jul. 31, 2012
5% Convertible Senior Secured Promissory Note [Member]
Second Contingent Warrants [Member]
Dec. 31, 2012
5% Convertible Senior Secured Promissory Note [Member]
Second Contingent Warrants [Member]
Feb. 28, 2013
5% Convertible Senior Secured Promissory Note [Member]
Chairman and CEO [Member]
Dec. 31, 2011
5% Convertible Senior Secured Promissory Note [Member]
Chairman and CEO [Member]
Debt Instrument [Line Items]                                            
Total debt   $ 5,313,645 $ 7,649,773   $ 0 [1] $ 1,342,726 [1]         $ 0 $ 1,299,315   $ 5,313,645 [2] $ 5,007,732 [2]              
Less unamortized debt discount   (1,301,203) (2,480,400)                                      
Less current portion   0 (2,424,786)                                      
Long-term portion   4,012,442 2,744,587                                      
Annual interest rate (in hundredths)       4.00%   5.00%           4.00%   5.00% 5.00%              
Maturity date           Dec. 31, 2012           Jul. 05, 2012   Dec. 31, 2013                
Additional interest payment (in hundredths)                           5.00%                
Shares issued in conjunction with conversion of convertible debt (in shares)         893,267         1,403,630                        
Repayments of Convertible Promissory Notes 177,000 427,126 0               177,000                      
Percentage of equity securities to be sold for conversion of notes (in hundredths)                                 25.00%     25.00%    
Warrant exercise price (in dollars per share)           $ 1.00               $ 1.09     $ 0.01     $ 0.01    
Warrants vested (in shares)             325,000                 1,250,000            
Warrants voided (in shares)                 325,000                   1,250,000      
Closing trading price of Company stock (in dollars per share)                                   $ 1.75        
Number of consecutive trading days                                     10 days      
Beneficial Conversion Feature Value Related To Convertible Debt Issued With Regard To Senior Secured Promissory Notes     2,278,052         594,456                 2,278,052          
Additional financing expense   437,500                                        
Warrant exercise price (in dollars per share)           $ 1.00               $ 1.09     $ 0.01     $ 0.01    
Proceeds from issuance of debt                             5,000,000             500,000
Convertible debt, shares issuable if converted (in shares)                             5,000,000              
Placement fee                           32,800                
Placement fee, warrants issued (in shares)   1,120,000                       42,400                
Warrants term   5 years                       5 years                
Fair value of placement fee warrants                           15,000                
Direct costs of sale of notes                           $ 47,800                
Convertible secured promissory note to common stock (in shares)   893,267                     5,271,963               532,260  
[1] The same terms offerred to the Senior Secured Promissory note with regard to Contingent Warrants applied to the Convertible Line of Credit. In March 2012 a total of 325,000 First Contingent Warrants vested. In July 2012, a total of 325,000 Second Contingent Warrants were voided. The amount of the warrants (i.e. the exercisable First Contingent Warrants) and beneficial conversion feature totaled $594,456 which has been recorded as a debt discount that has been charged to interest expense using the effective interest rate over the life of the note.
[2] Investors received First Contingent Warrants (25% of amount invested) and Second Contingent Warrants (25% of amount invested) at an exercise price of $.01 per share. The warrants vest depending upon reported Company revenues for the Years ended December 31, 2011 and 2012. In March 2012 a total of 1,250,000 First Contingent Warrants were vested. In July 2012, a total of 1,250,000 Second Contingent Warrants were voided due to the Company share price trading at or above $1.75 for ten consecutive trading days. The amount of the warrants (i.e. the exercisable First Contingent Warrants) and beneficial conversion feature totaled $2,278,052 which has been recorded as a debt discount that has been and will continue to be charged to interest expense using the effective interest rate over the life of the note.