XML 38 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
Stockholders' Equity (Details Narrative) (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Management Stock Options
   
Stock options issued 823,757  
Stock options exercise price $ 0.573  
Risk free interest rate 2.23%  
Weighted average expected terms 5-7 years  
Expected volatility 45.85%  
Fair value assumption share price $ 0.383  
Convertible Promissory Note
   
Stock issued upon conversion of notes payable 329,502  
Transition Partners Limited
   
Stock options and warrants vesting period All are fully vested as of December 31, 2012  
Stock warrants granted 123,563  
Stock warrants granted exercise price 0.57  
Stock options and warrants granted expiration date Jul. 31, 2015  
Revolving Line of Credit
   
Stock options and warrants vesting period All are fully vested as of December 31, 2012  
Stock warrants granted   33,401
Stock warrants granted exercise price   0.01
Stock options and warrants granted expiration date Jun. 17, 2016  
Discount assumption 24.00%  
Fair value assumption share price $ 2.28  
Subordinated Mezzanine Loan
   
Stock options and warrants vesting period All are fully vested as of December 31, 2012  
Stock warrants granted   420,549
Stock warrants granted exercise price   0.01
Stock options and warrants granted expiration date Jun. 15, 2016  
Discount assumption 50.00%  
Risk free interest rate 0.36%  
Weighted average expected terms 3.5 to 3.58 years  
Expected volatility 45.94%  
Fair value assumption share price $ 1.50  
Investor Relations Consulting
   
Stock options issued 125,000  
Stock options exercise price $ 2.25  
Stock options and warrants vesting period Vest in 4 equal installment of which 2 are fully vested and the remainder vests 90 to 180 days following publication of report  
Stock options and warrants granted expiration date Sep. 05, 2017  
Employees Grants
   
Stock options issued 54,519  
Stock options exercise price $ 2.25  
Stock options and warrants vesting period Vest one third each year through September 2015  
Stock options and warrants granted expiration date Sep. 27, 2022  
Risk free interest rate, minimum 0.72%  
Risk free interest rate, maximum 1.18%  
Weighted average expected terms 5.5-6.5 years  
Expected volatility 43.84%  
Valuation expenses recognized $ 1,999  
Consultants
   
Stock options issued 100,000  
Stock options exercise price $ 2.50  
Stock options and warrants vesting period Vest equally over a three year period  
Stock options and warrants granted expiration date Nov. 30, 2022  
Warrants Assumed in Merger
   
Stock options and warrants granted expiration date May 31, 2014  
Stock options assumed in business combination 1,069,587  
Stock options expired 17,230  
All Other Options and Warrants
   
Risk free interest rate, minimum 0.36%  
Risk free interest rate, maximum 1.78%  
Weighted average expected terms 2.58 to 10 years  
Expected volatility, minimum 43.84%  
Expected volatility, maximum 48.97%  
Valuation expenses recognized 858,398  
Contractor Options
   
Stock options issued 225,000  
Stock options exercise price, range $2.25 and $2.50  
Risk free interest rate, minimum 0.62%  
Risk free interest rate, maximum 1.78%  
Weighted average expected terms 5-10 years  
Expected volatility, minimum 45.94%  
Expected volatility, maximum 48.97%  
Valuation expenses recognized $ 199,014