XML 64 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt (Tables)
12 Months Ended
Dec. 31, 2013
Debt Disclosure [Abstract]  
Assumptions Used in Estimation of Initial Fair Value of Warrants

The initial fair value of warrants earned in 2013 and 2012 was estimated using the Black-Scholes option pricing model with the following assumptions:

 

     January 2013     July 2012  

Assumed risk-free interest rate

     1.86     1.43

Assumed volatility

     80     80

Expected warrant life

     9.5 Years        10 Years   

Expected dividend yield

     0.0     0.0

Schedule of Aggregate Advances under the Loan and Security Agreement

The aggregate advances under the loan and security agreement and unamortized discount as of December 31, 2013 and 2012 are as follows:

 

     December 31,
2013
    December 31,
2012
 

Aggregate advances under loan and security agreement

   $ 3,000,000      $ 1,000,000   

Less unamortized discount

     (45,947     (20,208
  

 

 

   

 

 

 

Long-term debt, net of debt discount

     2,954,053        979,792   

Current portion of unamortized discount

     23,260        —     

Current portion of long-term debt

     (1,465,852     —     
  

 

 

   

 

 

 

Long-term debt, net of current portion

   $ 1,511,461      $ 979,792   
  

 

 

   

 

 

 
Schedule of Maturities of Long-Term Debt

Maturities of long-term debt as of December 31, 2013, are as follows:

 

     2014       $ 1,572,285   
     2015         1,572,285   
     

 

 

 

Total minimum payments

        3,144,570   

Less amount representing interest

        (144,570
     

 

 

 

Total outstanding debt

        3,000,000   

Less current portion

        (1,465,852
     

 

 

 

Long-term portion

      $ 1,534,148