XML 32 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
DERIVATIVE WARRANT LIABILITY (Tables)
3 Months Ended
Mar. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
The underlying assumptions used in our value of the derivative warrant liability at March 31, 2015 were:
 
Three Months Ended March 31, 2015
(unaudited)
Risk-free interest rate
0.56
%
Expected dividend yield
%
Expected term (in years)
1.81 years

Expected volatility
135
%
Early exercise factor
1.33

Schedule of Share-based Compensation, Activity [Table Text Block]
Changes in the derivative warrant liability for the three-months ended March 31, 2015 and 2014 are as follows:
 
2015
 
2014
Balance at beginning of period
3,893,904

 

Fair value of warrants issued


 
$
1,368,908

Increase in derivative liability resulting from anti-dilution provision in agreement, with Full Circle
 
 
153,994

Increase (decrease) in the fair value of warrant liability, net
22,233

 
(375,262
)
Reclassification to APIC for shares issued for Full Circle as a result of cashlessly exercise of 1,250,000 warrants
(3,314,520
)
 


Balance at end of period
$
601,617

 
$
1,147,640

Derivative Instruments, Gain (Loss) [Table Text Block]
Change in Aggregate Loss on Derivative Liability
2015
 
2014
Beginning balance at beginning of period
3,393,904

 
$

Initial loss on recognition of derivative liability


 
868,908

Loss (gain) in estimated fair market value
22,233

 
$
(221,268
)
Reclassification to APIC for shares issued for Full Circle as a result of cashlessly exercise of 1,250,000 warrants
(3,314,520
)
 


Balance at end of period
101,617

 
$
647,640