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