XML 35 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2013
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, 2013 to September 30, 2013 are summarized as follows:
 
 
 
Warrant
liability
(Level 2)
 
Balance at January 1, 2013
 
$
354,000
 
Change in fair value included in earnings
 
 
65,000
 
Exercise of warrants
 
 
(64,000)
 
Balance at September 30, 2013
 
$
355,000
 
Fair Value of Warrants Using Black-Scholes Option Pricing Model
The Company estimated the fair value of its warrants as of September 30, 2013 and December 31, 2012 using the Black-Scholes option pricing model using the following assumptions:
 
 
 
September 30,
2013
 
December 31,
2012
 
Series B Warrants
 
 
 
 
 
 
 
Market price of common stock:
 
$
4.980
 
$
4.390
 
Exercise price:
 
 
3.50
 
 
3.50
 
Remaining contractual life (years):
 
 
0.08
 
 
0.83
 
Dividend yield:
 
 
 
 
 
Expected volatility:
 
 
23.35%
 
 
51.41%
 
Risk-free interest rate:
 
 
0.02%
 
 
0.13%
 
Fair value – Series B Warrants
 
$
334,000
 
$
319,000
 
Underwriter Warrants
 
 
 
 
 
 
 
Market price of common stock:
 
$
4.980
 
$
4.390
 
Exercise price:
 
 
4.80
 
 
4.80
 
Remaining contractual life (years):
 
 
0.93
 
 
1.68
 
Dividend yield:
 
 
 
 
 
Expected volatility:
 
 
34.85%
 
 
61.26%
 
Risk-free interest rate:
 
 
0.08%
 
 
0.21%
 
Fair value – Underwriter Warrants
 
$
21,000
 
$
35,000
 
Fair value – Total
 
$
355,000
 
$
354,000
Warrant Exercises
During the nine months ended September 30, 2013, 28,348 warrants were exercised on a cashless basis to purchase 10,500 shares of common stock. In accordance with ASC 470-50-40, “Debt – Modification and Extinguishments – Derecognition”, an aggregate gain of $3,520 was recognized.  For details, please refer to the following table.
 
Exercise date:
 
May 22, 2013
 
Market price of common stock:
 
$
5.76
 
Exercise warrants:
 
 
28,348
 
Exercise price:
 
$
3.5
 
Remaining contractual life (years):
 
 
0.44
 
Dividend yield:
 
 
-
 
Expected volatility:
 
 
35.48
%
Risk-free interest rate:
 
 
0.07
%
Fair values:
 
$
2.2653
 
Gain on extinguishment of warrant liabilities
 
$
3,520
 
 
During the nine months ended September 30, 2012, 125,000 warrants were exercised on a cashless basis to purchase 48,402 shares of common stock. 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:
 
$
3.5
 
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