XML 29 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Financial Instruments (Warrant Liability) (Tables)
6 Months Ended
Dec. 31, 2013
Derivative Financial Instruments Warrant Liability Tables  
Schedule of fair value inputs of derivative financial instruments

Warrants is recorded in the statement of operations and comprehensive income and is estimated using the Lattice option-pricing model using the following assumptions:

 

 

Inputs into Lattice model for warrants:  12/31/2013 
Equivalent Volatility   69.72%
Equivalent Interest Rate   0.54%
Floor  $1.1500 
Greater of estimated stock price or floor  $1.1500 
Probability price < Strike   83.33%
FV of call  $0.7330 
Probability of Fundamental Transaction occuring   5%

 

Schedule of Level 3 inputs measured on a recurring basis

The following table summarizes the activity of Level 3 inputs measured on a recurring basis for the six months ended December 31, 2013:

 

    Warrant Liability  
Fair value, June 30, 2013  $1,102,021 
Exercise of common stock warrants   (277,070)
Change in fair value of warrant liability   53,965 
Fair value, December 31, 2013  $878,916