XML 28 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Financial Instruments (Warrant Liability) (Tables)
9 Months Ended
Mar. 31, 2014
Derivative Financial Instruments Warrant Liability Tables  
Schedule of fair value inputs of derivative financial instruments

The change in fair value of the June 2012 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:   3/31/2014  
Equivalent Volatility     66.55 %
Equivalent Interest Rate     0.67 %
Floor   $ 1.1500  
Greater of estimated stock price or floor   $ 1.1500  
Probability price < Strike     68.10 %
FV of call   $ 0.8420  
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 nine months ended March 31, 2014:

 

    Warrant Liability  
Fair value, June 30, 2013   $ 1,102,021  
Exercise of common stock warrants     (277,070 )
Change in fair value of warrant liability     184,663  
Fair value, March 31, 2014   $ 1,009,614