XML 13 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
WARRANTS
6 Months Ended
Jun. 30, 2013
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Disclosure of Compensation Related Costs, Share-based Payments [Text Block]
12.
WARRANTS
 
On April 21, 2010, the Company issued to Anderson & Strudwick Incorporated (“A&S”) 150,000 warrants, as a portion of the placement commission for the IPO. On the same day, the Company granted a total of 7,500 warrants to Hawk Associates Inc.(“Hawks”), the Company’s investor relations consultancy. On January 10, 2012, the Company issued 100,000 warrants to FirsTrust Group, Inc., (“FirsTrust”), the Company’s investor relations consultancy totaling 257,500  warrants. All the warrants issued to “A&S” have the right to purchase one share of common stock for an exercise price of $10.00  per share with a term of 5  years. All the warrants granted to Hawks have the right to purchase one share of common stock for an exercise price of $9.60  per share with a term of  5 years. All the warrants granted to FirsTrust have the right to purchase one share of common stock for an exercise price of $4.00  per share with a term of  5 years.
 
The fair value of the outstanding warrants at June 30, 2013 was calculated using the Black Scholes Model with the following assumptions:
 
Market price per share (USD/share)
 
2.10
Exercise price (USD/share)
 
$4.00, $9.60, $10.00
Risk free rate
 
0.66%, 0.36%, 0.36%
Dividend yield
 
-
Expected term/Contractual life (years)
 
3.53, 1.81, 1.81
Expected volatility
 
189.0%
  
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 June 30, 2013 and December 31, 2012.
 
 
 
Carrying Value at
June 30, 2013
 
Fair Value Measurement at
June 30, 2013
 
 
 
 
 
 
Level 1
 
Level 2
 
Level 3
 
Warrants liability
 
$
378,579
 
$
-
 
$
378,579
 
$
-
 
 
 
 
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
 
$
-
 
 
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:
 
 
 
June 30,
2013
 
December 31,
2012
 
 
 
US$
 
US$
 
Beginning balance
 
 
374,166
 
 
96,469
 
Warrants issued
 
 
 
 
 
97,505
 
Fair value change of the issued warrants included in earnings
 
 
4,413
 
 
180,192
 
Ending balance
 
 
378,579
 
 
374,166
 
 
Following is a summary of the warrants activity:
 
 
 
Number
 
Weighted 
Average
Exercise Price
 
Weighted Average
Remaining
Contractual Life
 
Outstanding as of January 1, 2012
 
 
157,500
 
$
 
 
 
 
 
Granted
 
 
100,000
 
 
 
 
 
 
 
Forfeited
 
 
-
 
 
 
 
 
 
 
Exercised
 
 
-
 
 
 
 
 
 
 
Outstanding as of December 31, 2012
 
 
257,500
 
$
7.66
 
 
2.97
 
Granted
 
 
-
 
 
 
 
 
 
 
Forfeited
 
 
-
 
 
 
 
 
 
 
Exercised
 
 
-
 
 
 
 
 
 
 
Outstanding as of June 30, 2013
 
 
257,500
 
$
7.66
 
 
2.48