XML 60 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Share-Based Payments (Tables)
12 Months Ended
Dec. 31, 2015
Share Based Payments Expense [Table Text Block]
      December 31,     December 31,  
      2015     2014  
  Employees and directors share-based payments $ 1,091,000   $ 1,340,000  
  Non-employee awards $ 150,000   $   -  
Stock Option Activity [Table Text Block]
 

 

              Weighted Average        
 

 

              Remaining     Aggregated  
 

 

  Options     Weighted Average     Contractual Life     Intrinsic  
 

 

  Outstanding     Exercise Price     (Years)     Value  
 

Outstanding at January 1, 2015

  1,800,226   $ 2.73     6.68   $ 156,572  
 

Granted

  16,565     2.12              
 

Exercised

  (19,042 )   1.79              
 

Expired

  (17,356 )   1.80              
 

Forfeited

  (45,964 )   1.68              
 

Outstanding at December 31, 2015

  1,734,429   $ 2.77     5.59   $ 58,200  
 

 

                       
 

Vested and expected to be vested as of December 31, 2015

  1,734,429   $ 2.77     5.59   $ 58,200  
 

 

                       
 

Options exercisable at December 31, 2015 (vested)

  1,703,517   $ 2.79     5.55   $ 51,113  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
      December 31,     December 31,  
      2015     2014  
  Exercise multiple   2.12     2.52 ~ 2.91  
  Expected term   5.5 years     10 years  
  Expected volatility   70%     70%  
  Expected dividend yield   0%     0%  
  Risk free interest rate   1.56%     1.43%~ 2.66%  
  Fair value   1.28     1.33 ~ 2.23  
Warrants Outstanding [Table Text Block]
      2015     2014              
      Number of     Number of              
      Warrants     Warrants     Exercise     Expiration  
      Outstanding and     Outstanding and              
  Warrants Outstanding   Exercisable     Exercisable     Price     Date  
                           
 

May 2011 Warner Brothers Warrants

  200,000     200,000   $ 6.60     05/11/16  
 

2011 Service Agreement Warrants

  26,667     26,667   $ 7.20     06/15/16  
 

2012 August Financing Warrants (i)

  536,250     536,250   $ 1.50     08/30/17  
 

2013 Broker Warrants (Series D Financing)

  228,571     228,571   $ 1.75     07/05/18  
 

2013 Broker Warrants (Convertible Note)

  114,285     114,285   $ 1.75     11/04/18  
 

2014 Broker Warrants (Series E Financing)

  1,085,714     1,085,714   $ 1.75     01/31/19  
      2,191,487     2,191,487