XML 36 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
STOCKHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2012
Stockholders Equity Tables  
Company Warrants Outstanding and Issued

During the year ended December 31, 2012, we issued the following:

 

   Number of Shares Under Company Warrants   Exercise Price   Exercise Term in Years   Fair Value 
Debt modification   5,685,300   $0.38    5   $10,505,247 
Issued with debt   10,314,700    $0.38-$3.00    5    15,549,855 
Services   1,332,500    $2.40-$2.80    5    1,563,620 
    17,332,500             $27,618,722 

 

During the year ended December 31, 2011, we issued the following:

 

   Number of Shares Under Company Warrants   Exercise Price   Exercise Term in Years   Fair Value 
Loan guarantee   613,713   $0.24    10   $93,969 
Loan consideration   613,718   $0.41    5    30,993 
Product consulting   1,045,485    $0.38-$0.41    5-10    189,942 
Services   784,711    $0.38-$1.50    5-10    159,363 
    3,057,627             $474,267 

 

Schedule of Assumptions FV Warrants

The weighted average fair value per share of Company Warrants granted and the assumptions used in the Black-Scholes Model during the years ended December 31, 2012 and 2011 are set forth in the table below.

 

   2012   2011 
Weighted average fair value  $2.05   $0.16 
Risk-free interest rate   0.72-1.04%    0.91-3.48% 
Volatility   44.64-44.81%    39.13-51.83% 
Term (in years)   5    5-10 
Dividend yield   0.00%   0.00%
Schedule of Stock Warrant Activity

A summary of our Common Stock purchase warrant activity and related information for the years ended December 31, 2012 and 2011 follows:

 

   Number of Shares Under Company Warrants   Weighted Average Exercise Price   Weighted Average Remaining Contractual Life in Years   Aggregate Intrinsic Value 
                     
Balance at December 31, 2010   -0-                
Granted   3,057,627   $0.36    7.9   $3,483,691 
Exercised   -0-                
Expired   -0-                
Cancelled   -0-                
Balance at December 31, 2011   3,057,627   $0.36    7.9   $3,483,691 
Granted   17,332,500   $1.26    4.3   $31,891,150 
Exercised   (8,145,486)  $0.38           
Expired   -0-                
Cancelled   (51,142)  $0.24           
Balance at December 31, 2012   12,193,499   $1.63    4.8   $17,971,994 
Vested and Exercisable at                    
December 31, 2012   11,784,408   $1.69    4.7   $16,859,266 
Stock Options

A summary of activity under the 2009 and 2012 Plans and related information follows:

 

   Number of Shares Under Company Options   Weighted Average Exercise Price   Weighted Average Remaining Contractual Life in Years   Aggregate Intrinsic Value 
                 
Balance at December 31, 2010   -0-                
Granted(1)   10,682,218   $0.16    7.6   $14,188,484 
Exercised   (92,057)  $0.19           
Expired   -0-                
Cancelled   -0-                
Balance at December 31, 2011   10,590,161   $0.16    7.6   $14,067,649 
Granted   5,121,250   $2.80    9.7   $1,737,530 
Exercised   (1,931,788)  $0.13           
Expired   -0-                
Cancelled   (46,135)               
Balance at December 31, 2012   13,733,488   $1.16    7.7   $26,804,117 
Vested and Exercisable at December 31, 2012   8,370,408   $0.38    6.7   $22,811,422
Schedule of Assumptions FV Options

The assumptions used in the Black-Scholes Model during the years ended December 31, 2012 and 2011 and are set forth in the table below.

 

   2012   2011 
Risk-free interest rate   0.61-2.23%    0.91-2.54% 
Volatility   40.77-46.01%    37.92-40.48% 
Expected life (in years)   5-6.25    5.5-6.25 
Dividend yield   0.00%   0.00%