XML 56 R28.htm IDEA: XBRL DOCUMENT v3.2.0.727
WARRANTS AND EMBEDDED DERIVATIVES (Tables)
6 Months Ended
Jun. 30, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of changes in our warrants
   June 30, 2015  December 31, 2014
   Number of     Number of   
   Shares (2)  Liability (2)  Shares  Liability
             
Warrants   258,953,833   $65,625    113,520,880   $123,898 
Embedded derivatives in convertible debt (1)   37,682,111    1,809    64,575,762    40,091 
Total   296,635,944    67,434    178,096,642    163,989 
Less current portion        (1,809)        (82,426)
                     
Long-term portion       $65,625        $81,563 
Schedule of summary of Fair Value of Warrant Liability
        Exercise Price     Number of Shares     Fair Value of Liability  
Original Issue   Year of   June 30,     December 31,     June 30,     December 31,     June 30,     December 31,  
Date   Expiration   2015     2014     2015     2014     2015     2014  
                                         
April 2015   2022   $ 0.45     $ -       176,198,571       -     $ 46,481     $ -  
June 2015   2022     0.45       -       30,000,000       -       7,953       -  
January 2015   2020     1.01       -       14,193,715       -       3,021       -  
Jan. to Mar. 2015   2020     0.69 (1)     -       9,339,572       -       1,954       -  
Jan. to Mar. 2015   2020     0.89 (1)     -       7,901,234       -       1,556       -  
Feb. & Mar. 2015   2020     0.45       -       3,842,553       -       920       -  
February 2014   2019     0.45       0.75       4,444,444       21,400,000       846       23,433  
February 2014   2019     0.75       0.75       2,774,694       5,888,333       627       6,443  
March 2015   2020     0.75       -       3,000,000       -       597       -  
March 2015   2020     0.45       -       1,744,427       -       393       -  
May to Jun. 2014   2019     0.37       0.75       1,556,304       822,399       362       908  
July 2014   2019     0.37       0.75       1,336,980       1,111,699       314       1,241  
Apr. to May 2014   2019     0.75       0.75       970,135       8,369,724       224       9,223  
May 2015   2020     1.01       -       666,667       -       148       -  
March 2015   2020     0.45       -       369,446               84       -  
March 2015   2020     0.45               355,393       -       82       -  
April 2015   2020     0.37       -       103,991       -       23       -  
June 2014   2019     0.45       0.75       54,167       304,217       12       336  
July 2014   2019     0.75       10.00       25,641       25,641       10       -  
January 2015   2020     0.75       -       41,026       -       9       -  
July 2014   2019     0.37       10.00       28,206       28,206       8       11  
December 2013   2018     -       0.75       6,667       39,934,773       1       43,174  
January 2014   2019     -       0.75       -       15,100,000       -       16,480  
April to May 2014   2019     -       0.75       -       11,246,664       -       12,344  
August 2014   2019     -       0.75       -       6,234,667       -       6,916  
December 2014   2019     -       0.75       -       2,000,000       -       2,233  
April 2014   2019     -       0.75       -       1,046,656       -       1,152  
July 2014   2019     -       6.75       -       7,901       -       4  
                                                     
     Totals       $ 0.51 (1)   $ 0.75 (1)     258,953,833       113,520,880     $ 65,625     $ 123,898  

 

Schedule of Warrants outstanding
    Number of
Warrants
  Warrant
Liability
 
           
Balances, beginning of period     113,520,880   $ 123,898  
Issuance of warrants:              
Term loans     226,523,972     116,166  
Stand-alone warrants     28,440,817     34,519  
Anti-dilution adjustments (1)     19,919,457     4,511  
Modifications of warrants              
Cancellations     (138,410,133 )   (168,239 )
Replacements     38,944,789     59,665  
Exercise of warrants     (29,985,949 )   (24,634 )
Periodic fair value adjustments     -     (80,261 )
               
Balances, June 30, 2015     258,953,833   $ 65,625  
Schedule of Fair Value of Embedded Derivatives for Convertible Debt
    Original   As of June 30, 2015  
    Date of   Principal     Net Carrying     Conversion     Shares     Derivative  
    Financing   Balance     Value     Price     Issuable     Liability  
                                   
15% Notes:                                            
Former 15% Notes   January 2014   $ 6,857     $ 6,857     $ 0.75       9,142,667     $ 346  
Former 15% Notes   February 2014     12,100       12,100       0.75       16,133,333       878  
Former 15% Notes   February 2014     500       500       0.45       1,111,111       36  
5% OID Notes:                                            
Original Issuance   December 2014     998       946       0.45       2,217,778       88  
Original Issuance   January 2015     1,053       988       0.45       2,340,000       91  
Original Issuance   January 2015     263       254       0.60       438,333       7  
Original Issuance   February 2015     263       251       0.60       438,333       8  
Exchanged Notes:                                            
2014 15% Notes   Feb. to Mar. 2015     1,779       838       0.60       2,965,000       101  
Exchanged Notes   April 2015     1,456       1,279       0.60       2,426,667       175  
Former Demand Note   February 2015     211       201       0.45       468,889       79  
                                             
Total convertible debt       $ 25,480     $ 24,214               37,682,111     $ 1,809