Quarterly report pursuant to Section 13 or 15(d)

Warrant Derivative Liability (Tables)

v2.4.0.6
Warrant Derivative Liability (Tables)
3 Months Ended
Sep. 30, 2012
Derivative Liabilities [Abstract]  
Fair Value Measurements, Nonrecurring [Table Text Block]

Warrants were determined to have a fair value per share and aggregate as of September 30, 2012 and in aggregate as of June 30, 2012 as follows:

 

    Issued Warrants     Fair Value Per
Share $ as of
September 30, 2012
    Total Fair Value in
Aggregate $ as of
September 30, 2012
    Total Fair Value in
Aggregate $ as of
June 30, 2012
 
                         
June 2012 Warrants     562,551     $ 1.53     $ 862,535     $ 1,158,154  
July 2012 Warrants     338,013     $ 1.56     $ 527,046     $  
August 2012 Warrants     120,719     $ 1.58     $ 190,634     $  
Advisory Agreement Warrants     1,837,777     $ 1.54     $ 2,831,135     $ 3,784,870  

 

Fair Value, Concentration of Risk [Table Text Block]

Significant assumptions used to estimate the fair value of the warrants classified as derivative liabilities are summarized below:

 

Expected volatility   100%                        
Risk free interest rate   0.6%                        
Stock price (based on prices on valuation dates)   $1.55 to $2.25                        
Exercise price   $0.41                        
Expected term   5 years                        
Subsequent financing probability   50%