XML 76 R15.htm IDEA: XBRL DOCUMENT v2.4.1.9
Warrants for Stock
12 Months Ended
Dec. 31, 2014
Equity [Abstract]  
Warrants for Stock
Warrants for Stock
 
At December 31, 2014 and 2013 warrants outstanding for common stock of the Company were as follows:
 
 
Number of Shares Underlying Warrants
 
Weighted Average Exercise 
Price
Balance at January 1, 2014
4,931,386

 
$
0.76

Granted
1,140,000

 
0.30

Exercised

 

Canceled
(134,000
)
 
1.10

Balance at December 31, 2014
5,937,386

 
$
0.66

 
 
Number of Shares Underlying Warrants
 
Weighted Average Exercise 
Price
Balance at January 1, 2013
2,695,386

 
$
1.15

Granted
2,516,000

 
0.28

Exercised

 

Canceled
(280,000
)
 
0.83

Balance at December 31, 2013
4,931,386

 
$
0.76



The following table summarizes information about underlying outstanding warrants for common stock of the Company outstanding and exercisable as of December 31, 2014:
 
 
Warrants Outstanding
Warrants Exercisable
Range of
Exercise Prices
Number of Shares
Underlying Warrants
 
Weighted Average
Exercise Price
 
Weighted Average
Remaining Contractual Life (in years)
Number of Shares
Underlying Warrants
 
Weighted Average
Exercise Price
$12.50 – $17.50
125,245

 
$
13.03

 
6.62
125,245

 
$
13.03

$0.13 – $2.50
5,812,141

 
$
0.39

 
3.17
5,812,141

 
$
0.31

 
5,937,386

 
 

 
 
5,937,386

 
 

 
The following table summarizes information about underlying outstanding warrants for common stock of the Company outstanding and exercisable as of December 31, 2013:
 
 
Warrants Outstanding
Warrants Exercisable
Range of
Exercise Prices
Number of Shares
Underlying Warrants
 
Weighted Average
Exercise Price
 
Weighted Average Remaining Contractual Life (in years)
Number of Shares
Underlying Warrants
 
Weighted Average
Exercise Price
$12.50 – $17.50
125,245

 
$
13.03

 
7.60
125,245

 
$
13.03

$0.25 – $2.50
4,806,141

 
$
0.43

 
2.90
4,806,141

 
$
0.43

 
4,931,386

 
 

 
 
4,931,386

 
 


 
These common stock purchase warrants do not trade in an active securities market, and as such, we estimate the fair value of these warrants using the Black-Scholes Option Pricing Model using the following assumptions:
 
 
2014
 
2013
Risk free interest rates
0.77% – 1.73%

 
0.76% – 0.92

Expected life
5 years

 
5 years

Estimated volatility
629.8% – 788.7%

 
793.4% – 866.2%

Dividend yield
%
 
%


Expected volatility is based primarily on historical volatility. Historical volatility was computed using daily pricing observations for recent periods that correspond to the expected term of the warrants. We believe this method produces an estimate that is representative of our expectations of future volatility over the expected term of these warrants. We currently have no reason to believe future volatility over the expected term of these warrants is likely to differ materially from historical volatility. The expected term is based on the remaining term of the warrants. The risk-free interest rate is based on U.S. Treasury securities.
 
At December 31, 2014 and 2013 the aggregate intrinsic value of the warrants outstanding and exercisable was $5,295 and $17,850, respectively. The intrinsic value of a warrant is the amount by which the market value of the underlying warrant exercise price exceeds the market price of the stock at December 31 of each year.