XML 47 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2012
Fair Value Measurements and Financial Instruments [Abstract]  
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 September 30, 2012 are summarized as follows:

 

  Warrant
liability (Level 2)
 
Balance at January 1, 2012 $615,000 
Change in fair value included in earnings  23,000 
Exercise of warrants  (385,000)
Balance at September 30, 2012 $253,000
Fair Value of Warrants Using Black-Scholes Option Pricing Model

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

 

  September 30, 2012     December 31, 2011  
Series A and B Warrants                
Market price of common stock:   $ 3.56     $ 4.76  
Exercise price:   $ 3.50     $ 3.50  
Remaining contractual life (years):     1.08       1.83  
Dividend yield:     -        
Expected volatility:     60.52 %     39.58 %
Risk-free interest rate:     0.16 %     0.22 %
Fair value – Series A and B Warrants   $ 229,000     $ 586,000  
Underwriter Warrants                
Market price of common stock:   $ 3.56     $ 4.76  
Exercise price:   $ 4.80     $ 4.80  
Remaining contractual life (years):     1.93       2.68  
Dividend yield:     -        
Expected volatility:     60.63 %     36.39 %
Risk-free interest rate:     0.22 %     0.32 %
Fair value – Underwriter Warrants   $ 24,000     $ 29,000  
Fair value – Total   $ 253,000     $ 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, 2012 
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