XML 1066 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
6. Derivative Liabilities (Tables)
15 Months Ended
Mar. 31, 2014
Notes to Financial Statements  
Derivative Liabilities - Fair Value
   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   $—   
Derivative Liabilities - Assumptions
   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%