XML 12 R39.htm IDEA: XBRL DOCUMENT v2.4.1.9

Warrants (Tables) (Warrant [Member])

12 Months Ended

Dec. 31, 2014

Warrant [Member]

Share-based Compensation Arrangement by Share-based Payment Award [Line Items]

Summary of warrant activity and changes

			Number of Warrants				Weighted Average Exercise Price Per Share				Weighted Average Remaining Terms (in years)				Aggregate Intrinsic Value
	Outstanding - December 31, 2013			6,119,864			$	0.26				3.38				-
	Issued			15,982,800				0.275
	Anti-Dilutive Adjustment			3,469,395				0.25
	Exercised			-				-
	Forfeited			-				-
	Outstanding - December 31, 2014			25,572,059			$	0.27				3.89			$	-
	Exercisable - December 31, 2014			25,572,059			$	0.27				3.89			$	-

Significant assumptions used to measure the fair value of warrants

			2014				2013
	Stock price		$	0.14			$	0.21
	Term			0.83-4.28 Years				1.83-4.79 Years
	Volatility			50	%			50	%
	Risk-free interest rate			0.25-1.38	%			0.38-1.75	%
	Exercise prices		$	0.25-0.4488			$	0.25-0.4488
	Dividend yield			0.00	%			0.00	%

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

X

- Details

Name:	us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardLineItems
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration