XML 46 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2012
Assets and Liabilities Measured at Fair Value on Recurring Basis Using Significant Observable Inputs (Level 2)

Assets and liabilities measured at fair value on a recurring basis using significant observable inputs (Level 2) from January 1, 2012 to June 30, 2012 are summarized as follows:

 

    Warrant
liability (Level 2)
 
Balance at January 1, 2012   $ 615,000  
Change in fair value included in earnings     474,000  
Exercise of warrants     (385,000 )
Balance at June 30, 2012   $ 704,000  
Fair Value of Warrants Using Black-Scholes Option Pricing Model

The Company estimates the fair value of its warrants as of June 30, 2012 using the Black-Scholes option pricing model using the following assumptions:

 

    June 30, 2012     December 31, 2011  
Series A and B Warrants                
Market price of common stock:   $ 5.48     $ 4.76  
Exercise price:   $ 3.50     $ 3.50  
Remaining contractual life (years):     1.33       1.83  
Dividend yield:     -       -  
Expected volatility:     66.29 %     39.58 %
Risk-free interest rate:     0.24 %     0.22 %
Fair value – Series A and B Warrants   $ 644,000     $ 586,000  
                 
Underwriter Warrants                
Market price of common stock:   $ 5.48     $ 4.76  
Exercise price:   $ 4.80     $ 4.80  
Remaining contractual life (years):     2.18       2.68  
Dividend yield:     -       -  
Expected volatility:     59.56 %     36.39 %
Risk-free interest rate:     0.32 %     0.32 %
Fair value – Underwriter Warrants   $ 60,000     $ 29,000  
                 
Fair value – Total   $ 704,000     $ 615,000  
Warrant Exercises

In accordance with ASC 470-50-40, “Debt – Modification and Extinguishments – Derecognition”, an aggregate gain of $73,291 was recognized.  For details, please refer to the following table.

 

Exercise date:   February 7  
Market price of common stock:   $ 6.44  
Exercise warrants:     125,000  
Exercise price:   $ 3.50  
Remaining contractual life (years):     1.73  
Dividend yield:     %
Expected volatility:     39.43 %
Risk-free interest rate:     0.21 %
Fair values:   $ 3.08  
Gain on extinguishment of warrant liabilities   $ 73,291