XML 37 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Equity (Tables)
3 Months Ended
Mar. 31, 2013
Stockholders' Equity [Abstract]  
Key assumptions for fair value calculation, stock options
Three Months Ended
March 31, 2013
Three Months Ended
March 31, 2012
Risk free interest rate0.04% - 5.11%0.62% - 5.11%
Expected term (years)2.82 - 7.002.82 - 7.00
Expected volatility91.99% - 198.38%93.63% - 147.41%
Expected dividendsNoneNone
Allocation of stock-based compensation expense related to stock option grants
20132012
Research and development
$
68
$
70
Sales and marketing
25
21
General and administrative
146
51
Director
15
9
Total Stock-based compensation
$
254
$
151
Summary of option activity
Options20132012
SharesWeighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
SharesWeighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding at January 1,44,529 $ 0.05
$
2,230
51,353 $ 0.09
$
4,450
Granted26,241 $ 0.04
$
1,179
$     -  
$
-
Exercised-  $     -  
$
-
(132)$ 0.07
$
2
Forfeited or expired(500)$ 0.09
$
43
(983)$ 0.06
$
64
Outstanding at March 3170,270 $ 0.055.75
$
3,367
50,238 $ 0.095.47
$
4,377
Vested and expected to vest at March 3170,270 $ 0.055.05
$
3,367
50,238 $ 0.095.47
$
4,377
Exercisable at March 3127,036 $ 0.055.05
$
1,043
18,510 $ 0.164.31
$
2,942
Summary of the significant ranges of outstanding and exercisable options
Range of Exercise PricesOptions OutstandingOptions Exercisable
Number
Outstanding
Weighted
Average
Remaining
Contractual
Term (in years)
Weighted
Average
Exercise
Price
Number
Outstanding
Weighted
Average
Exercise
Price
$ 0.07 - $ 0.5070,232   5.76$ 0.0526,998   $ 0.05
0.51 - 1.0038   0.50$ 0.7538   $ 0.75
70,270   5.75$ 0.0527,036   $ 0.05
Summary of the status of the Company's non-vested shares
Non-vested Shares   Shares   Weighted
Average
Grant-Date
Fair Value
Non-vested at January 1, 201321,210   $ 0.05
Granted26,241   $ 0.04
Exercised-   $ 0.00
Forfeited(277)  $ 0.03
Vested(3,940)  $ 0.05
Non-vested at March 31, 201343,234   $ 0.04
Information with respect to the class of preferred stock
Class of
Preferred
Stock
Issue DateAnnual
Dividend
Annual
Dividend
Payable, in
Cash or In
Kind
Liquidation
Preference
Conversion
Price
Current
Period
Dividends
in Kind
Shares of
Preferred
Stock
Converted
into
Common
Stock
Total
Preferred
Shares
Outstanding
Common
Shares to be
issued if
Fully
Converted
Series A-1May 2008
8%
Quarterly in Arrears$ 1.00$ 0.1400191469726,943
Series BAugust 2010
10%
Quarterly in Arrears$ 1.50$ 0.043324814010,307238,037
Series CDecember/March 2011
10%
Quarterly in Arrears$ 1.50$ 0.0225103394,278190,133
Series D-1November 2012
10%
Quarterly in Arrears$ 1.00$ 0.022528-1,15251,200
Series D-2November 2012
10%
Quarterly in Arrears$ 1.00$ 0.050081-3,38467,680
Summary of the warrants issued
March 31, 2013December 31, 2012
WarrantsWeighted
Average
Exercise Price
WarrantsWeighted
Average
Exercise Price
Outstanding at beginning of period151,722  $ 0.0269182,644  $ 0.0261
Issued-  -8,643  $ 0.0500
Exercised(1,300) $ 0.0280(35,162) $ 0.0264
Expired(1,400) $ 0.02254,403-
Outstanding at end of period149,022  $ 0.0257151,722  $ 0.0269
Exercisable at end of period149,022  $ 0.0257151,722  $ 0.0269
Status of the warrants outstanding
Number of WarrantsWeighted Average
Remaining Life
Weighted Average
Exercise Price
per Share
11,270   0.300.0433
129,109   0.820.0225
8,643   2.310.0500
149,022   0.880.0257