XML 38 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
5. DERIVATIVE LIABILITIES(Tables)
 3 Months Ended
Mar. 31, 2015
Re-acquisition of distributorship  
Schedule of financial assets and liabilities by level
      Fair Value Measurement at March 31, 2015  
Liabilities:   Carrying Value at March 31, 2015     Level 1     Level 2     Level 3  
  Warrant derivative liabilities   $ 1,399     $ -     $ -     $ 1,399  
Total   $ 1,399     $ -     $ -     $ 1,399  
               

 

            Fair Value Measurement at December 31, 2014  
Liabilities:   Carrying Value at December 31, 2014     Level 1     Level 2     Level 3  
  Warrant derivative liabilities   $ 1,708     $ -     $ -     $ 1,708  
Total   $ 1,708     $ -     $ -     $ 1,708  
Fair Value Of Derivative Warrant Liabilities Using American Option Binomial Model
Dividend yield:    0%  
Expected volatility   78% to 237%  
Risk free interest rate   0.13% to 1.07%  
Expected life (years)   0.58 to 2.32  
The Following Table Sets Forth The Changes In Derivative Liabilities
Balance, December 31, 2014   $ (1,708 )
  Gain on change in fair value of derivative liabilities     309  
Balance, March 31, 2015   $ (1,399 )