XML 73 R27.htm IDEA: XBRL DOCUMENT
v2.4.1.9

9. Stockholders' Equity (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2014
Shareholders' Equity: |
Assumptions used |
|  | 2014 |  |  | 2013 |
Weighted average risk-free rate |  |  | 1.38 | % |  |  | 0.60 | %
Weighted average volatility |  |  | 80.37 | % |  |  | 79.82 | %
Dividend yield |  |  | 0.00 | % |  |  | 0.00 | %
Expected life |  |  | 4.87 years |  |  |  | 4.80 years |
Stock option activity table |
|  | Outstanding Options |  |  | Weighted Average Exercise Price per Share |  |  | Weighted Average Remaining Contractual Life (in years) |  |  | Aggregate Intrinsic Value |
Outstanding January 1, 2013 |  |  | 1,814,000 |  |  | $ | 0.66 |  |  |  | 6.37 |  |  | $ | 25,000 |
Granted |  |  | 1,280,000 |  |  |  | 0.27 |  |  |  | – |  |  |  | – |
Exercised |  |  | (30,000 | ) |  |  | 0.17 |  |  |  | – |  |  |  | – |
Cancelled |  |  | (245,000 | ) |  |  | 0.49 |  |  |  | – |  |  |  | – |
Forfeited |  |  | (102,000 | ) |  |  | 0.19 |  |  |  | – |  |  |  | – |
Expired |  |  | (53,000 | ) |  |  | 1.09 |  |  |  | – |  |  |  | – |
Outstanding December 31, 2013 |  |  | 2,664,000 |  |  |  | 0.50 |  |  |  | 7.14 |  |  |  | 706,000 |
Granted |  |  | 5,581,000 |  |  |  | 0.47 |  |  |  | – |  |  |  | – |
Exercised |  |  | (291,000 | ) |  |  | 0.25 |  |  |  | – |  |  |  | – |
Cancelled |  |  | (89,000 | ) |  |  | 1.11 |  |  |  | – |  |  |  | – |
Forfeited |  |  | (642,000 | ) |  |  | 0.27 |  |  |  | – |  |  |  | – |
Expired |  |  | (1,000 | ) |  |  | 3.15 |  |  |  | – |  |  |  | – |
Outstanding December 31, 2014 |  |  | 7,222,000 |  |  | $ | 0.50 |  |  |  | 8.60 |  |  | $ | 285,000 |
Options vested and exercisable at December 31, 2014 |  |  | 1,562,000 |  |  | $ | 0.65 |  |  |  | 5.27 |  |  | $ | 99,000 |
Restricted stock activity |
|  | Outstanding Restricted Stock Units |  |  | Weighted Average Fair Value per Share |
Outstanding January 1, 2013 |  |  | 560,000 |  |  | $ | 0.14 |
Granted |  |  | – |  |  |  | – |
Released |  |  | (373,000 | ) |  |  | – |
Canceled |  |  | – |  |  |  | – |
Outstanding December 31, 2013 |  |  | 187,000 |  |  | $ | 0.14 |
Granted |  |  | – |  |  |  | – |
Released |  |  | (173,000 | ) |  |  | – |
Cancelled |  |  | (14,000 | ) |  |  | – |
Outstanding December 31, 2014 |  |  | – |  |  | $ | – |
Balance exercisable at December 31, 2014 |  |  | – |  |  |  |  |
Warrant activity table |
|  | Outstanding Warrants |  |  | Weighted Average Exercise Price per Share |  |  | Weighted Average Remaining Contractual Life (in years) |
Outstanding January 1, 2013 |  |  | 4,500,000 |  |  | $ | 0.79 |  |  |  | 4.35 |
Granted |  |  | 3,600,000 |  |  |  | 0.40 |  |  |  | – |
Exercised |  |  | (1,500,000 | ) |  |  | 0.37 |  |  |  | – |
Forfeited |  |  | – |  |  |  | – |  |  |  | – |
Outstanding December 31, 2013 |  |  | 6,600,000 |  |  | $ | 0.67 |  |  |  | 4.18 |
Granted |  |  | – |  |  |  | – |  |  |  | – |
Exercised |  |  | – |  |  |  | – |  |  |  | – |
Forfeited |  |  | – |  |  |  | – |  |  |  | – |
Outstanding December 31, 2014 |  |  | 6,600,000 |  |  | $ | 0.67 |  |  |  | 3.18 |
Balance exercisable at December 31, 2014 |  |  | 6,600,000 |  |  | $ | 0.67 |  |  |  | 3.18 |

X
- Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the changes in outstanding nonvested restricted stock units. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(2) -URI http://asc.fasb.org/extlink&oid=6415400&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfNonvestedRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the changes in other outstanding share-based compensation awards other than stock options or nonvested awards. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(2) -URI http://asc.fasb.org/extlink&oid=6415400&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfOtherShareBasedCompensationActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the number and weighted-average exercise prices (or conversion ratios) for share options (or share units) that were outstanding at the beginning and end of the year, vested and expected to vest, exercisable or convertible at the end of the year, and the number of share options or share units that were granted, exercised or converted, forfeited, and expired during the year. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(1) -URI http://asc.fasb.org/extlink&oid=6415400&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (f)(2) -URI http://asc.fasb.org/extlink&oid=6415400&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration