XML 41 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
DERIVATIVE WARRANT LIABILITY (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
    May 1, 2015   May 4, 2015   December 31, 2014
Current stock price $  3.75 $  3.50 $  5.02
Exercise price of warrant $  4.00 $  4.00 $  4.00
Risk-free interest rate   0.60 %   0.60 %   0.60 %
Expected dividend yield   --   --   --
Expected term (in years)   1.8   1.8   3.0
Expected volatility   133 %   133 %   129 %
Early exercise factor   1.33   1.33   1.33
Schedule of Share-based Compensation, Activity [Table Text Block]

Changes in the derivative warrant liability and cumulative expense since inception are as follows:

 

         
    Liability   Cumulative Expense (Gain)
January 1, 2014 $ -- $ --
Fair value of warrants issued   1,368,908   868,908
Increase in derivative liability resulting from anti-dilution provision in agreement, with Full Circle   153,994   153,994
Increase in the fair value of warrant liability   2,371,002   2,371,002
December 31, 2014   3,893,904   3,393,904
Increase in the fair value of warrant liability   14,010   14,010
Reclassification to APIC for shares issued for Full Circle as a result of warrant exercises, net of cash received   (3,683,270)   --
Gain on settlement of derivative   (224,644)   (224,644)
Balance after all warrants were exercised $ -- $ 3,183,270