XML 38 R27.htm IDEA: XBRL DOCUMENT

WARRANTS AND EMBEDDED DERIVATIVES (Tables)

3 Months Ended

Mar. 31, 2016

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Schedule of changes in our warrants

		March 31, 2016								December 31, 2015
		Number of								Number of
Description		Shares ⁽²⁾				Liability ⁽²⁾				Shares				Liability

Warrants			350,283,333			$	67,199				305,068,558			$	54,412
Embedded derivatives in convertible debt⁽¹⁾			26,386,904				155				28,068,159				496

Total			376,670,237				67,354				333,136,717				54,908
Less current portion							(67,354	)							(54,908	)

Long-term portion						$	-							$	-

Schedule of summary of Fair Value of Warrant Liability

								March 31, 2016								December 31, 2015
Year of		Year of		Exercise				Number of				Fair Value				Number of				Fair Value
Issuance		Expiration		Price				Shares				of Liability⁽²⁾				Shares				of Liability⁽²⁾

2015		2022		$	0.45				246,198,582			$	48,272				246,198,582			$	45,718
2016		2023			0.25				45,214,775				10,080				-				-
2015		2020			1.01				14,860,382				1,464				14,860,382				1,491
2014		2019			0.45				10,969,265				1,931				10,969,265				1,887
2014		2019			1.01				13,185,185				1,806				13,185,185				1,859
2015		2020			0.21				5,995,453				1,354				5,995,453				1,270
2014		2019			0.37				6,666,669				1,266				6,666,669				1,171
2015		2020			0.45				3,842,653				566				3,842,653				552
2013		2018			0.75				2,006,667				294				2,006,667				299
2013		2019			0.75				1,000,000				114				1,000,000				114
2014		2019			0.21				248,236				52				248,236				50
2015		2016			0.75				66,667				-				66,667				1
2014		2016			1.49	⁽¹⁾			28,799				-				28,799				-
Totals				$	0.43	⁽¹⁾			350,283,333			$	67,199				305,068,558			$	54,412

Schedule of Warrants outstanding

		Number of				Warrant
		Warrants				Liability

Balances, beginning of period			305,068,558			$	54,412
Issuance of warrants with January Term Loan			45,214,775				8,571
Periodic fair value adjustments			-				4,216
			-
Balances, end of period			350,283,333			$	67,199

Schedule of Fair Value of Embedded Derivatives for Convertible Debt

		Date of		Principal				Conversion				Shares				Derivative
		Financing		Balance				Price				Issuable				Liability

Senior Secured Notes:
Former 15% Notes		January 2014		$	6,857			$	0.75				9,142,460			$	-
Former 15% Notes		February 2014			12,100				0.75				16,133,333				125
Former 15% Notes		February 2014			500				0.45				1,111,111				30

Total convertible debt				$	19,457								26,386,904			$	155