XML 1075 R22.htm IDEA: XBRL DOCUMENT
v2.4.0.8

6. Derivative Liabilities (Q2) | 15 Months Ended | 6 Months Ended
--- | --- | ---
Mar. 31, 2014 | Jun. 30, 2014 Quarter 2 [Member]
6. Derivative Liabilities | Note 6 Derivative Liabilities The Company identified conversion features embedded within convertible debt and warrants issued in 2013. The Company has determined that the features associated with the embedded conversion option, in the form a ratchet provision, should be accounted for at fair value, as a derivative liability, as the Company cannot determine if a sufficient number of shares would be available to settle all potential future conversion transactions. As a result of the application of ASC No. 815, the fair value of the ratchet feature related to convertible debt and warrants is summarized as follow:
|  | 2013 |  | 2012
Fair value at the commitment date - convertible debt |  | $ | 2,414,585 |  |  | $ | — |
Fair value at the commitment date - warrants |  |  | 682,809 |  |  |  | — |
Reclassification of derivative liabilities to additional paid in capital |  |  |  |  |  |  |  |
related to warrants exercised that ceased being a derivative liability |  |  | (311,709 | ) |  |  | — |
Fair value mark to market adjustment - converible debt |  |  | (28,586 | ) |  |  | — |
Fair value mark to market adjustment - warrants |  |  | (5,595 | ) |  |  | — |
Totals |  | $ | 2,751,504 |  |  | $ | — |
The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of December 31, 2013:
|  | Commitment Date |  | Remeasurement Date
Expected dividends |  |  | 0 | % |  |  | 0 | %
Expected volatility |  |  | 150 | % |  |  | 150 | %
Expected term |  |  | 2 - 5 years |  |  |  | 1.9 - 4.68 years |
Risk free interest rate |  |  | 0.29% - 1.68% |  |  |  | 0.38% - 1.75% |
| Note 6 Derivative Liabilities The Company identified conversion features embedded within convertible debt and warrants issued in 2013 and 2014. The Company has determined that the features associated with the embedded conversion option, in the form a ratchet provision, should be accounted for at fair value, as a derivative liability, as the Company cannot determine if a sufficient number of shares would be available to settle all potential future conversion transactions. As a result of the application of ASC No. 815, the fair value of the ratchet feature related to convertible debt and warrants is summarized as follow:
Balance - December 31, 2012 |  | $ | — |
Fair value at the commitment date - convertible debt |  |  | 2,414,585 |
Fair value at the commitment date - warrants |  |  | 682,809 |
Reclassification of derivative liabilities to additional paid in capital |  |  | — |
related to convertible debt that ceased being a derivative liability |  |  | (311,709 | )
Fair value mark to market adjustment - convertible debt |  |  | (28,586 | )
Fair value mark to market adjustment - warrants |  |  | (5,595 | )
Balance - December 31, 2013 |  |  | 2,751,504 |
Fair value at the commitment date - convertible debt |  |  | 2,817,944 |
Fair value mark to market adjustment - convertible debt |  |  | (216,017 | )
Reclassification of derivative liabilities to additional paid in capital |  |  | (214,769 | )
Fair value mark to market adjustment - warrants |  |  | (8,650 | )
Balance - June 30, 2014 |  | $ | 5,130,013 |
The fair value at the re-measurement date for the Company’s derivative liabilities were based upon the following management assumptions as of June 30, 2014:
|  | Remeasurement Date |  | Commitment Date
Expected dividends |  |  | 0% |  |  |  | 0% |
Expected volatility |  |  | 150% |  |  |  | 150% |
Expected term |  |  | 1.41 - 4.99 years |  |  |  | 2 - 5 years |
Risk free interest rate |  |  | 0.47% - 1.62$ |  |  |  | 0.40% - 1.68% |

X
- Definition The entire disclosure for derivatives and fair value of assets and liabilities. + References No definition available. + Details
Name: | us-gaap_DerivativesAndFairValueTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration