Quarterly report pursuant to Section 13 or 15(d)

Stockholders' Deficiency (Tables)

v3.3.1.900
Stockholders' Deficiency (Tables)
3 Months Ended
Mar. 31, 2015
Equity [Abstract]  
Summary of Black-Scholes Option Pricing Model to Stock Options Granted Assumption

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following assumptions:

 

    For the Three Months Ended  
    March 31,  
    2015     2014  
             
Risk free interest rate     0.93% - 1.21 %     1.34% - 1.56
Expected term (years)      3.00 - 3.50       5.00  
Expected volatility     91% - 101     137% - 141
Expected dividends     0.00 %     0.00 %

Summary of Options Activity

A summary of the option activity during the three months ended March 31, 2015 is presented below:

 

                Weighted        
          Weighted     Average        
          Average     Remaining     Aggregate  
    Number of     Exercise     Life     Intrinsic  
    Shares     Price     In Years     Value  
                         
Outstanding, December 31, 2014     7,690,665     $ 1.24                  
Granted     30,000       0.37                  
Exercised     -       -                  
Cancelled/forfeited     (73,000 )     1.00                  
Outstanding, March 31, 2015     7,647,665     $ 1.24       3.3     $ 750  
                                 
Exercisable, March 31, 2015     4,456,665     $ 1.27       3.1     $ 750  

Schedule of Stock Options

The following table presents information related to stock options at March 31, 2015:

 

    Options Outstanding     Options Exercisable  
    Weighted           Weighted        
Range of   Average     Outstanding     Average     Exercisable  
Exercise   Exercise     Number of     Remaining Life     Number of  
Price   Price     Options     In Years     Options  
                         
$0.33 - $0.54   $ 0.51       560,000       4.0       560,000  
$0.55 - $1.00     1.00       1,916,000       4.5       135,000  
$1.01 - $1.45     1.17       1,406,665       3.1       1,196,665  
$1.46 - $1.56     1.46       3,015,000       2.7       2,065,000  
$1.57 - $1.72     1.61       750,000       2.7       500,000  
              7,647,665       3.1       4,456,665  

Schedule of Assumptions Used in Valuation of Warrants Using Multinomial Lattice Model

The assumptions used in connection with the valuation of warrants were as follows:

 

    For the Three Months Ended  
    March 31,  
    2015     2014  
             
Risk free interest rate     0.02% - 1.30 %     0.90 %
Contractual term (years)      1.00 - 5.05       4.53 - 4.69  
Expected volatility     84% - 89 %     89 %
Expected dividends     0.00 %     0.00 %

Summary of Warrants Activity

A summary of the warrant activity during the three months ended March 31, 2015 is presented below:

 

                Weighted        
          Weighted     Average        
          Average     Remaining     Aggregate  
    Number of     Exercise     Life     Intrinsic  
    Shares     Price     In Years     Value  
                         
Outstanding, December 31, 2014     54,088,323     $ 1.28                  
Issued     3,988,661       0.74                  
Exercised     -       -                  
Cancelled/forfeited     -       -                  
Outstanding, March 31, 2015     58,076,984     $ 1.14       3.2     $ 18  
                                 
Exercisable, March 31, 2015     58,076,984     $ 1.14       3.2     $ 18  

Schedule of Stock Warrants

The following table presents information related to warrants at March 31, 2015:

 

    Warrants Outstanding     Warrants Exercisable  
    Weighted           Weighted        
Range of   Average     Outstanding     Average     Exercisable  
Exercise   Exercise     Number of     Remaining Life     Number of  
Price   Price     Warrants     In Years     Warrants  
                         
$0.33 - $0.97   $ 0.73       25,945,111       3.6       25,945,111  
$0.98 - $1.01     1.00       12,001,068       4.4       12,001,068  
$1.02 - $1.28     1.05       4,722,882       2.3       4,722,882  
$1.29 - $2.25     1.90       15,354,090       1.9       15,354,090  
$2.26 - $30.00     20.71       53,833       0.7       53,833  
              58,076,984       3.2       58,076,984