XML 62 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Derivative Liabilities (Tables)
6 Months Ended
Jun. 30, 2012
Financial Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes the financial liabilities measured at fair value on a recurring basis as of June 30, 2012 and December 31, 2011, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

 

    As of June 30, 2012  
    Level 1     Level 2     Level 3     Liabilities
at Fair Value
 
Placement agent warrants     -       -       140,458       140,458  
Total   $ -     $ -     $ 140,458     $ 140,458  

 

    As of December 31, 2011 (Restated)  
    Level 1     Level 2     Level 3     Liabilities
at Fair Value
 
Derivative liability – conversion option   $ -     $ -     $ 113,271     $ 113,271  
Derivative liability – warrants     -       -       1,875,463       1,875,463  
Derivative liability – bonus warrants     -       -       70,343       70,343  
Placement agent warrants     -       -       487,555       487,555  
Total   $ -     $ -     $ 2,546,632     $ 2,546,632  
Reconciliation of Derivative Liability Used in Determining Fair Value

The following tables are a reconciliation of the derivative liability for which Level 3 inputs were used in determining fair value:

 

    Conversion
Option
    Warrants     Bonus
Warrants
    Placement
Agent
Warrants
 
                           
Beginning balance as of January 1, 2012   $ 113,271     $ 1,875,463     $ 70,343     $ 487,555  
Change in fair value     (113,271 )     -       (13,309 )     (347,097 )
Credited to common stock upon issuance of warrants     -       (1,875,463 )     (57,034 )     -  
Ending balance as of June 30, 2012   $ -     $ -     $ -     $ 140,458  

 

    Conversion
Option
    Warrants     Bonus
Warrants
    Placement
Agent
Warrants
 
                                 
Beginning balance as of January 1, 2011   $ -     $ -     $ -     $ -  
Fair value of derivative liability     118,663       -       797,185     487,555  
Change in fair value     (5,392 )     1,875,463       (492,111 )     -  
Credited to common stock upon issuance of warrants     -       -       (234,731 )     -  
Ending balance as of December 31, 2011   $ 113,271     $ 1,875,463     $ 70,343     $ 487,555