XML 17 R39.htm IDEA: XBRL DOCUMENT v2.4.0.6
WARRANTS (Tables)
12 Months Ended
Dec. 31, 2012
Disclosure Of Compensation Related Costs, Share-Based Payments [Abstract]  
Schedule of Warrants [Table Text Block]

The fair value of the outstanding warrants at December 31, 2012 was calculated using the Black Scholes Model with the following assumptions:

 

Market price per share (USD/share)   1.93
Exercise price (USD/share)   $4.00, $9.60, $10.00
Risk free rate   0.25%, 0.25%, 0.75%
Dividend yield   -
Expected term/Contractual life (years)   2.30, 2.30, 4.02
Expected volatility   187.1%
Fair Value, by Balance Sheet Grouping [Table Text Block]

The following table sets forth by level within the fair value hierarchy our financial assets and liabilities that were accounted for at fair value on a recurring basis as of December 31, 2012 and 2011.

 

    Carrying Value at
December 31, 2012
    Fair Value Measurement at
December 31, 2012
 
          Level 1     Level 2     Level 3  
Warrants liability   $ 374,166     $ -     $ 374,166     $ -  
                                 

 

    Carrying Value at
December 31, 2011
    Fair Value Measurement at
December 31, 2011
 
          Level 1     Level 2     Level 3  
Warrants liability3   $ 96,469     $ -     $ 96,469     $ -  
Schedule of Warrant Activity [Table Text Block]

The following is a reconciliation of the beginning and ending balances of warrants liability measured at fair value on a recurring basis using Level 2 inputs:

 

    December 31,
2012
    December 31,
2011
 
    US$     US$  
Beginning balance     96,469       318,109  
Warrants issued     97,505       -  
Fair value change of the issued warrants included in earnings     180,192       (221,640 )
Ending balance     374,166       96,469
Schedule of Stockholders' Equity Note, Warrants or Rights [Table Text Block]

Following is a summary of the warrants activity:

 

    Number     Weighted
Average
Exercise Price
    Weighted Average
Remaining
Contractual Life
 
Outstanding as of January 1, 2011     157,500     $          
Granted     -                  
Forfeited     -                  
Exercised     -                  
Outstanding as of December 31, 2011     157,500     $ 9.98       3.31  
Granted     100,000                  
Forfeited     -                  
Exercised     -                  
Outstanding as of December 31, 2012     257,500     $ 7.66       2.97