XML 22 R18.htm IDEA: XBRL DOCUMENT
v2.4.0.8

13. Shareholders' Deficit | 6 Months Ended
--- | ---
Jun. 30, 2013
Shareholders Deficit |
NOTE 13 - Shareholders' Deficit | Common Stock During the three months ended June 30, 2013, the Company issued a total of 309,759,442 shares of Common Stock, resulting in an increase in outstanding shares from 90,473,475 shares as of March 31, 2013 to 400,232,917 shares as of June 30, 2013:
|  | Number of |
|  | Shares |
Outstanding shares as of March 31, 2013 |  |  | 90,473,475 |
Exchange of Series E Preferred for common stock |  |  | 157,499,999 |
Exchange of Series E Preferred warrants for common stock |  |  | 102,326,388 |
Exchange of certain debts for common stock |  |  | 34,999,984 |
Sales of common stock |  |  | 13,916,665 |
Conversion of Series D Preferred into common stock |  |  | 649,215 |
Other |  |  | 367,191 |
Outstanding shares as of June 30, 2013 |  |  | 400,232,917 |
Series C 10% Preferred Stock There were no shares of Series C 10% Preferred Stock outstanding as of June 30, 2013 or December 31, 2012. Series D 10% Preferred Stock During 2010, the Company issued 5,700 shares of Series D 10% Preferred Stock (“Series D”) for $170,921. Each share of Series D sold for $30, can be converted at any time into 60 shares of common stock and has voting rights equal to 60 shares of common stock. In connection with the issuance of Series D, the Company issued warrants to purchase 179,970 shares of common stock. The warrants have a life of five years to purchase a share of common stock for $1.00 per share. The Series D has liquidation preference over common stock at a liquidation value equal to its par value of $30 and pays a cumulative dividend of 10% per year, payable on July 31 and December 31 of each year that the Series D is outstanding. Interest payments may be made in cash or in common stock at the discretion of the Company. The Series D automatically convert into 60 shares of common stock when the closing price for a share of common stock is $5.00 or above and the average daily trading volume for the 10 previous trading days is above 200,000 shares. Given the losses recorded by the Company, the stock equivalents related to the Series D are not included in the calculation of earnings per share since the effect of such inclusion would be antidilutive. As of June 30, 2013 and December 31, 2012, 0 and 18,999 shares of Series D were outstanding, respectively. During the three months ended March 31, 2013, 10,666 shares of Series D were converted into a total of 764,636 shares of common stock: 639,960 shares for direct conversion of the Series D into common stock, 116,581 shares for dividends and 8,094 for the price protection feature. During the three months ended June 30, 2013, 8,333 shares of Series D were converted into a total of 649,215 shares of common stock: 499,980 shares for the direct conversion of the Series D into common stock, 136,216 shares for accrued dividends and 13,019 shares for the price protection feature. Series E 5% Preferred Stock As of June 30, 2013 and December 31, 2012, 0 and 9,450 shares of Series E were outstanding, respectively. On May 6, 2013 all shares of Series E were exchanged for 157,499,999 shares of common stock and were extinguished, thereby removing the “overhang” created by the terms of the Series E that provided for the conversion price into common stock to be reduced to the price of any subsequent financing done at a lower price. In October 2012, the Company raised $870,000 through the issuance of 1,000 shares of Series E 5% Preferred Stock (“Series E”) and common stock and warrants to purchase shares of common stock at $0.65 to $1.00. On May 24, 2011, the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) with eight investors (collectively, the “Investors”) pursuant to which the Company sold 8,700 shares of a new series of convertible preferred stock designated as Series E Convertible Preferred Stock (“Original Series E”), the terms of which are set forth in the Certificate of Designations of Series E Preferred Stock (the “Certificate”), for $1,000 per share, or $8,700,000. In October 2012, the Company sold 1,000 shares of Series E for $1,000,000 (“New Series E”). The Original Series E and New Series E together are referred to herein as “Series E”. In connection with the sale of the Series E, the Company also agreed to issue to the Investors (a) warrants (“A Warrants”) to purchase up to one additional share of Common Stock for each share of Common Stock issuable upon conversion of the Preferred Shares, and (b) warrants (“B Warrants”) to purchase up to 0.50 additional shares of Common Stock for each share of Common Stock issuable upon conversion of the Preferred Shares. The Warrants were exercisable for five years commencing on the date of first issuance. For the Original Series E, exercise price of the A Warrant was $0.65 per share and the B Warrant had an exercise price of $1.00 per share, subject in each case to full ratchet anti-dilution protection. The Original Series E were adjusted pursuant to the full ratchet anti-dilution protection when $249,999 of notes were issued on April 4, 2012 that contained a $0.30 conversion feature, so that the Original Series E now has a conversion price of $0.30 and an exercise price of $0.30 for the warrants. The New Series E were issued with a conversion and exercise price of $0.30 for the warrants. The impact of this ratchet-down provision in April 2012 increased the number of shares that would be issued upon conversion on that date from 21,125,000 shares of common stock to 28,166,667 and to increased the number of shares that would be issued upon full exercise of the warrants on that date from 37,975,000 shares of common stock to 94,966,667. If the Company issues equity securities in the future below $0.30, this full-ratchet anti-dilution protection will, absent a waiver of this protection, result in significant amounts of additional stock and warrants. Stock Options On March 27, 2013 the Board approved an option to the Company’s CEO to purchase 25,000,000 shares of common stock at $0.03 and an option to the Company’s Secretary to purchase 6,000,000 shares of common stock at $0.03. These options have a five-year life and vested in the three months ended June 30, 2013, resulting in Black Scholes option expense of $824,600 for this quarter. The Black Scholes expense for these March 27, 2013 options was calculated using the following assumptions. The fair value of the underlying common stock was based on the sale of 13,916,665 shares of common stock at $0.03 by the Company during the three months ended June 30, 2013.
Estimated fair value of underlying common stock |  |  | $0.03 |
Remaining life |  |  | 5.0 |
Risk-free interest rate |  |  | 0.35% |
Expected volatility |  |  | 141% |
Dividend yield |  |  | – |
During 2012, the Company cancelled 4,660,994 options for employees whose employment had been terminated and granted 2,300,000 options to Jerold Rubinstein, the Company’s new Chairman of the Board and CEO on June 28, 2012, pursuant to an employment contract, 450,000 options to a director and 300,000 options to an officer. These options have a strike price of $0.35 - $0.38, which were the closing prices of the Company’s common stock on the day of grant and a five-year life. Mr. Rubinstein’s options vest monthly over a 12-month period unless the employment contract is terminated for any reason, at which time the options vest in full. The director’s options vest ratably over a 36-month period, and the officer’s options vest one third at grant, one third after the first year and one third after the second year. The Black Scholes value of these options was $706,250 which is being amortized over the respective vesting periods. The Black Scholes expense for these 2012 options was calculated using the following assumptions. The fair value of the underlying common stock was determined by closing price on the Bulletin Board stock exchange.
Estimated fair value of underlying common stock |  |  | $0.35 - $0.38 |
Remaining life |  |  | 5.0 |
Risk-free interest rate |  |  | 0.69% - 0.80% |
Expected volatility |  |  | 80% - 89% |
Dividend yield |  |  | – |
The following table sets forth the activity of our stock options to purchase common stock:
|  | Options Outstanding |  | Options Exercisable
|  |  |  |  |  |  | Weighted |  |  |  |  |  |  |  | Weighted |  |  |
|  |  |  |  |  |  | Average |  |  | Weighted |  |  |  |  | Average |  |  | Weighted
|  |  |  |  | Range of |  | Remaining |  |  | Average |  |  |  |  | Remaining |  |  | Average
|  | Options |  |  | Exercise |  | Life in |  |  | Exercise |  | Options |  |  | Life in |  |  | Exercise
|  | Outstanding |  |  | Prices |  | Years |  |  | Price |  | Exercisable |  |  | Years |  |  | Price
As of December 31, 2011 |  |  | 12,169,852 |  |  | $0.14 - $1.50 |  |  | 3.2 |  |  | $0.49 |  |  | 8,757,684 |  |  |  | 3.2 |  |  | $0.40
Cancelled |  |  | (7,276,329 | ) |  | - |  |  | – |  |  | - |  |  | (4,660,994 | ) |  |  | – |  |  | -
Exercised |  |  | – |  |  | - |  |  | – |  |  | - |  |  | – |  |  |  | – |  |  | -
Granted |  |  | 3,050,000 |  |  | $0.35 - $0.38 |  |  | 4.5 |  |  | $0.36 |  |  | 1,634,333 |  |  |  | 4.5 |  |  | $0.36
As of December 31, 2012 |  |  | 7,943,523 |  |  | $0.35 -$0.54 |  |  | 3.3 |  |  | $0.46 |  |  | 5,731,023 |  |  |  | 2.9 |  |  | $0.48
Cancelled |  |  | – |  |  | - |  |  | – |  |  | - |  |  | – |  |  |  | – |  |  | -
Exercised |  |  | – |  |  | - |  |  | – |  |  | - |  |  | – |  |  |  | – |  |  | -
Granted |  |  | 31,000,000 |  |  | 0.03 |  |  | 4.7 |  |  | 0.03 |  |  | 31,000,000 |  |  |  | 4.7 |  |  | 0.03
As of June 30, 2013 |  |  | 38,943,523 |  |  | $0.03 -$0.54 |  |  | 4.4 |  |  | $0.12 |  |  | 36,731,023 |  |  |  | 4.4 |  |  | $0.11
Warrants On March 27, 2013 the Board approved warrants to three financial advisors to purchase 17,391,667 shares of common stock at $0.03. These warrants have a five-year life and vested during the three months ended June 30, 2013, resulting in Black Scholes warrant expense of $462,618 for this quarter. The Black Scholes expense for these March 27, 2013 warrants was calculated using the following assumptions. The fair value of the underlying common stock was based on the sale of 13,916,665 shares of common stock at $0.03 by the Company during the three months ended June 30, 2013.
Estimated fair value of underlying common stock |  |  | $0.03 |
Remaining life |  |  | 5.0 |
Risk-free interest rate |  |  | 0.35% |
Expected volatility |  |  | 141% |
Dividend yield |  |  | – |
In May 2013 Series E warrants, along with related warrants with similar terms, were exchanged for 102,326,388 shares of common stock and these warrants were extinguished, thereby removing the “overhang” created by the full-ratchet provisions of these warrants that would have increased the number of warrants outstanding and reduced the strike price of these warrants to the price of any subsequent financing done at a lower price. This exchange of common stock for the Series E warrants resulted in a fair value charge of $3,069,792 in the three and six months ended June 30, 2013. These 102,326,388 shares of common stock were valued at $0.03 per share, which was the price at which the Company sold 13,916,665 shares during three months ended June 30, 2013, resulting in the charge for $3,069,792. During 2012, the Company issued warrants to purchase 5,000,000 shares of common stock at $0.30 in connection with the sale of 1,000 shares of Series E. The Original Series E were adjusted pursuant to the full ratchet anti-dilution protection when $249,999 of notes were issued on April 4, 2012 that contained a $0.30 conversion feature, so that the Original Series E now has an exercise price of $0.30 for the warrants. The New Series E was issued with an exercise price of $0.30 for the warrants. The Company also issued six five-year warrants to purchase 13,530,000 shares at $0.38 to $0.75 in connection with consulting and advisory contracts. The Black Scholes value of these warrants is $4,133,690, which is being recognized over the 12 months of the contracts. The Black Scholes expense for these 2012 warrants was calculated using the following assumptions. The fair value of the underlying common stock was determined by closing price on the Bulletin Board stock exchange.
Estimated fair value of underlying common stock |  |  | $0.38 - $0.75 |
Remaining life |  |  | 5.0 |
Risk-free interest rate |  |  | 0.74% - 1.80% |
Expected volatility |  |  | 84% - 132% |
Dividend yield |  |  | – |
A summary of the warrants:
|  | Warrants Outstanding |  | Warrants Exercisable
|  |  |  |  |  |  | Weighted |  |  |  |  |  |  |  | Weighted |  |  |
|  |  |  |  |  |  | Average |  |  | Weighted |  |  |  |  | Average |  |  | Weighted
|  |  |  |  | Range of |  | Remaining |  |  | Average |  |  |  |  | Remaining |  |  | Average
|  | Warrants |  |  | Exercise |  | Life in |  |  | Exercise |  | Warrants |  |  | Life in |  |  | Exercise
|  | Outstanding |  |  | Prices |  | Years |  |  | Price |  | Exercisable |  |  | Years |  |  | Price
As of December 31, 2011 |  |  | 59,530,245 |  |  | $0.65 - $2.00 |  |  | 3.5 |  |  | $2.00 |  |  | 59,530,245 |  |  |  | 3.5 |  |  | $2.00
Exercised |  |  | – |  |  | - |  |  | – |  |  | - |  |  | – |  |  |  | – |  |  | -
Ratchet-down impact |  |  | 56,991,667 |  |  | $0.30 |  |  | – |  |  | $0.30 |  |  | 56,991,667 |  |  |  | – |  |  | $0.30
Granted |  |  | 15,763,330 |  |  | $0.30 - $0.75 |  |  | 4.6 |  |  | $0.38 |  |  | 10,388,330 |  |  |  | 4.6 |  |  | -
As of December 31, 2012 |  |  | 132,285,242 |  |  | $0.30 - $2.00 |  |  | 3.5 |  |  | $0.40 |  |  | 126,910,242 |  |  |  | 3.5 |  |  | $0.38
Cancelled |  |  | (97,869,997 | ) |  | $0.30 |  |  | 3.0 |  |  | $0.30 |  |  | (93,994,997 | ) |  |  | 3.0 |  |  | $0.30
Exercised |  |  | – |  |  | - |  |  | – |  |  | - |  |  | – |  |  |  | – |  |  | -
Granted |  |  | 17,391,667 |  |  | $0.03 |  |  | 4.7 |  |  | $0.03 |  |  | 17,391,667 |  |  |  | 4.7 |  |  | $0.03
As of June 30, 2013 |  |  | 51,806,912 |  |  | $0.03 - $2.00 |  |  | 3.8 |  |  | $0.44 |  |  | 50,306,912 |  |  |  | 3.8 |  |  | $0.44

X
- Details
Name: | SMDI_ShareholdersDeficitAbstract
Namespace Prefix: | SMDI_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for shareholders' equity comprised of portions attributable to the parent entity and noncontrolling interest, including other comprehensive income. Includes, but is not limited to, balances of common stock, preferred stock, additional paid-in capital, other capital and retained earnings, accumulated balance for each classification of other comprehensive income and amount of comprehensive income. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.29-31) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 6 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21506-112644 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 29, 30, 31 -Article 5 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SAB TOPIC 4.E) -URI http://asc.fasb.org/extlink&oid=27010918&loc=d3e74512-122707 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section S99 -Paragraph 4 -Subparagraph (SAB TOPIC 4.C) -URI http://asc.fasb.org/extlink&oid=27012166&loc=d3e187143-122770 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 08 -Article 4 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Staff Accounting Bulletin (SAB) -Number Topic 4 -Section C Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Staff Accounting Bulletin (SAB) -Number Topic 4 -Section E Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(d),(e)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Preferred Stock -URI http://asc.fasb.org/extlink&oid=6521494 Reference 11: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Article 3 Reference 12: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21463-112644 Reference 13: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -URI http://asc.fasb.org/extlink&oid=27012166&loc=d3e187085-122770 Reference 14: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21475-112644 Reference 15: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21564-112644 Reference 16: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 5 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21488-112644 Reference 17: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 4 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21484-112644 Reference 18: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 08 -Paragraph d -Article 4 Reference 19: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 30 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6405834&loc=d3e23285-112656 + Details
Name: | us-gaap_StockholdersEquityNoteDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration