XML 55 R11.htm IDEA: XBRL DOCUMENT
v3.2.0.727

Derivative Liabilities | 12 Months Ended
--- | ---
Jun. 30, 2015
Derivative Liabilities [Abstract] |
DERIVATIVE LIABILITIES | NOTE 5 - DERIVATIVE LIABILITIES ASC Topic No. 815 - Derivatives and Hedging provides guidance on determining what types of instruments or embedded features in an instrument issued by a reporting entity can be considered indexed to its own stock for the purpose of evaluating the first criteria of the scope exception in the pronouncement on accounting for derivatives. These requirements can affect the accounting for warrants and convertible preferred instruments issued by the Company. As the conversion features within the Series A preferred stock, and certain detachable warrants issued in connection with the subordinated promissory notes payable and equity offerings from 2012 to 2014, do not have fixed settlement provisions because their conversion and exercise prices may be lowered if the Company issues securities at lower prices in the future, the Company concluded that the instruments are not indexed to the Company’s stock and are to be treated as derivative liabilities. Upon the reverse merger in May 2014, the Series A preferred stock, subordinated promissory notes including accrued interest were converted to common stock. The fair market value of the warrants at the time of the reverse merger was transferred to additional paid-in capital and the derivative liabilities were reduced to zero. At June 30, 2015 and 2014, the Company had warrants resulting from equity offerings in May 2014 and June 2014 that do not have fixed settlement provisions because their conversion and exercise prices may be lowered if the Company issues securities at lower prices in the future, the Company concluded that the instruments are not indexed to the Company’s stock and are to be treated as derivative liabilities. In determining the fair value of the derivative liabilities, the Company used the Black-Scholes option pricing model at June 30, 2015 and 2014. The following is a summary of the assumptions used in the valuation model at June 30, 2015 and 2014:
|  | June 30, |  |  | June 30, |
|  | 2015 |  |  | 2014 |
Common stock issuable upon exercise of warrants |  |  | 2,574,570 |  |  |  | 6,007,330 |
Market value of common stock on measurement date (1) |  | $ | 10.15 |  |  | $ | 10.00 |
Exercise price |  | $ | 7.50 and 11.25 |  |  | $ | 7.50 and 11.25 |
Risk free interest rate (2) |  |  | 1.6 | % |  |  | 1.6 | %
Expected life in years |  |  | 3.9 |  |  |  | 0.3 and 4.9 |
Expected volatility (3) |  |  | 70 | % |  |  | 71% and 73 | %
Expected dividend yields (4) |  |  | None |  |  |  | None |
(1) | Quoted market value of the common stock, reflects a one-for-five reverse stock split.
(2) | The risk-free interest rate was determined by management using the applicable Treasury Bill interest rate as of the measurement date, when applicable.
(3) | The historical trading volatility was determined by calculating the volatility of the Company’s peer group.
(4) | The Company does not expect to pay a dividend in the foreseeable future.
During the year ended June 30, 2015, 2,033,915 A warrants were exercised and 1,398,845 A warrants expired, see Note 2, Fair Value on a Recurring Basis. The following were the summary of the assumptions at the transactions dates for the warrant exercises during the year ended June 30, 2015.
Common stock issuable upon exercise of warrants |  |  | 2,033,915 |
Market value of common stock on measurement date |  | $ | 15.00 |
Exercise price |  | $ | 7.50 |
Risk free interest rate |  |  | 0.02 | %
Expected life in years |  |  | 0.0 |
Expected volatility |  |  | 71.2 | %
Expected dividend yields |  |  | None |
The following table sets forth, by level within the fair value hierarchy, the Company’s derivative liabilities that were accounted for at fair value on a recurring basis as of June 30, 2015:
|  | Balance at June 30, |  |  | Initial valuation of derivative liabilities upon issuance of new warrants during the |  |  | Increase (decrease) in fair value of derivative |  |  | Fair value of derivatives upon reclass to additional paid-in- |  |  | Balance at June 30, |
|  | 2014 |  |  | period |  |  | liabilities |  |  | capital |  |  | 2015 |
Series A warrants issued in May and June 2014 offering |  | $ | 10,040,822 |  |  | $ | - |  |  | $ | 5,255,019 |  |  | $ | (15,295,841 | ) |  | $ | - |
Series B warrants issued in connection with May and June 2014 offering |  |  | 9,894,930 |  |  |  | - |  |  |  | (1,124,230 | ) |  |  | - |  |  |  | 8,770,700 |
Placement Agent warrants issued in connection with May and June 2014 offering |  |  | 5,651,181 |  |  |  | - |  |  |  | (420,512 | ) |  |  | - |  |  |  | 5,230,669 |
Total |  | $ | 25,586,933 |  |  | $ | - |  |  | $ | (3,710,277 | ) |  | $ | (15,295,841 | ) |  | $ | 14,001,369 |
The following table sets forth, by level within the fair value hierarchy, the Company’s derivative liabilities that were accounted for at fair value on a recurring basis as June 30, 2014:
|  | Balance at December 31, |  |  | Initial valuation of derivative liabilities upon issuance of new warrants during the |  |  | Increase (decrease) in fair value of derivative |  |  | Fair value of derivatives upon reclass to additional paid-in- |  |  | Balance at June 30, |
|  | 2013 |  |  | period |  |  | liabilities |  |  | capital |  |  | 2014 |
Convertible preferred derivative liability issued in connection with Series A preferred stock offering |  | $ | 11,762,115 |  |  | $ | - |  |  | $ | (7,214,804 | ) |  | $ | (4,547,311 | ) |  | $ | - |
Convertible preferred derivative liability issued to Wonpung for services |  |  | 2,030,589 |  |  |  | - |  |  |  | (1,370,262 | ) |  |  | (660,327 | ) |  |  | - |
Convertible preferred derivative liability issued to lenders in connection with exchange of debt for Series A preferred stock |  |  | 2,219,854 |  |  |  | - |  |  |  | (1,262,858 | ) |  |  | (956,996 | ) |  |  | - |
Warrants issued in connection with Series A preferred stock offering |  |  | 2,424,167 |  |  |  | - |  |  |  | (1,945,669 | ) |  |  | (478,498 | ) |  |  | - |
Warrants issued as offering costs to placement agent |  |  | 1,217,083 |  |  |  | - |  |  |  | (1,109,421 | ) |  |  | (107,662 | ) |  |  | - |
Warrants issued to lenders in connection with subordinated promissory notes offering |  |  | 313,258 |  |  |  | - |  |  |  | (259,427 | ) |  |  | (53,831 | ) |  |  | - |
Warrants issued to placement agent in connection with subordinated promissory notes offering |  |  | 136,359 |  |  |  | - |  |  |  | (136,359 | ) |  |  | - |  |  |  | - |
A warrants issued in May and June 2014 offering |  |  | - |  |  |  | 842,370 |  |  |  | 9,198,452 |  |  |  | - |  |  |  | 10,040,822 |
B warrants issued in connection with May and June 2014 offering |  |  | - |  |  |  | 2,494,655 |  |  |  | 7,400,275 |  |  |  | - |  |  |  | 9,894,930 |
Placement Agent warrants issued in connection with May and June 2014 offering |  |  | - |  |  |  | 996,138 |  |  |  | 4,655,043 |  |  |  | - |  |  |  | 5,651,181 |
Total |  | $ | 20,103,425 |  |  | $ | 4,333,163 |  |  | $ | 7,954,970 |  |  | $ | (6,804,625 | ) |  | $ | 25,586,933 |
The following table sets forth, by level within the fair value hierarchy, the Company’s derivative liabilities that were accounted for at fair value on a recurring basis as of December 31, 2013:
|  | Balance at |  |  | Initial valuation of derivative liabilities upon issuance of new warrants |  |  | Increase in fair value of |  |  | Balance at |
|  | December 31, |  |  | during |  |  | derivative |  |  | December 31, |
|  | 2012 |  |  | the period |  |  | liabilities |  |  | 2013 |
Convertible preferred derivative liability issued in connection with Series A preferred stock offering |  | $ | 2,492,166 |  |  | $ | 1,647,910 |  |  | $ | 7,622,039 |  |  | $ | 11,762,115 |
Convertible preferred derivative liability issued to Wonpung for services |  |  | 880,214 |  |  |  | - |  |  |  | 1,150,375 |  |  |  | 2,030,589 |
Convertible preferred derivative liability issued to lenders in connection with exchange of debt for Series A preferred stock |  |  | 958,861 |  |  |  | - |  |  |  | 1,260,993 |  |  |  | 2,219,854 |
Warrants issued in connection with Series A preferred stock offering |  |  | 475,000 |  |  |  | 113,153 |  |  |  | 1,836,014 |  |  |  | 2,424,167 |
Warrants issued as offering costs to placement agent |  |  | 242,500 |  |  |  | 248,655 |  |  |  | 725,928 |  |  |  | 1,217,083 |
Warrants issued to lenders in connection with subordinated promissory notes offering |  |  | 29,158 |  |  |  | 83,363 |  |  |  | 200,737 |  |  |  | 313,258 |
Warrants issued to placement agent in connection with subordinated promissory notes offering |  |  | 13,089 |  |  |  | 41,681 |  |  |  | 81,589 |  |  |  | 136,359 |
Total |  | $ | 5,090,988 |  |  | $ | 2,134,762 |  |  | $ | 12,877,675 |  |  | $ | 20,103,425 |

X
- References No definition available. + Details
Name: | us-gaap_DerivativeInstrumentsAndHedgingActivitiesDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for derivative instruments and hedging activities including, but not limited to, risk management strategies, non-hedging derivative instruments, assets, liabilities, revenue and expenses, and methodologies and assumptions used in determining the amounts. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 30 -Section 45 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6441202&loc=d3e80720-113993 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4C -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5624171-113959 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=56946850&loc=d3e41620-113959 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4B -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5624163-113959 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5579240-113959 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4D -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5624177-113959 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 30 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=35736893&loc=d3e80784-113994 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 5 -URI http://asc.fasb.org/extlink&oid=56946850&loc=d3e41641-113959 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 1A -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5579245-113959 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4H -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5624258-113959 Reference 11: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 30 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=35736893&loc=d3e80748-113994 Reference 12: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4K -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5708775-113959 Reference 13: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4J -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5708773-113959 Reference 14: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4A -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5618551-113959 Reference 15: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 1B -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5580258-113959 Reference 16: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4E -URI http://asc.fasb.org/extlink&oid=56946850&loc=SL5624181-113959 Reference 17: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 25 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6886632&loc=d3e76258-113986 Reference 18: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4 -URI http://asc.fasb.org/extlink&oid=56946850&loc=d3e41638-113959 Reference 19: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(n)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 + Details
Name: | us-gaap_DerivativeInstrumentsAndHedgingActivitiesDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration