XML 84 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Warrants for Stock (Tables)
12 Months Ended
Dec. 31, 2014
Equity [Abstract]  
Schedule of Stockholders' Equity Note, Warrants or Rights
 
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

Information about stock warrants
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

 
 

Fair value of each warrant
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
%
 
%