XML 21 R10.htm IDEA: XBRL DOCUMENT v3.3.1.900
5. Derivative Liabilities
9 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Liabilities

The Company deems financial instruments, which require net-cash settlement, as either an asset or a liability. The common stock purchase warrants issued in conjunction with the Company’s December 9, 2013 and February 26, 2014 registered direct offerings contain net-cash settlement features, which give the warrant holder the right to a net-cash settlement in the event certain transactions occur. Pursuant to the terms of the warrants, if such a transaction occurs, the warrant holder will be entitled to a net-cash settlement value calculated using the Black-Scholes valuation model using an expected volatility equal to the greater of 100% and the 30 day volatility obtained from the HVT function on Bloomberg, a historical volatility calculator, an expected term equal to the remaining term of the warrants, and applicable risk-free interest rate corresponding to the U.S. Treasury.

 

The derivative liabilities relating to the warrants with net-cash settlement provisions were valued using the Black-Scholes option valuation model and the following assumptions on the following dates:

 

   Measurement
Date
  Warrants   Remaining
Contract
Term in
Years
   Exercise
Price
   Volatility   Risk-free
Interest
Rate
   Fair
Value
 
Warrant                                 
Placement Agent Warrants  March 31, 2015   16,500    1.09    5.00    100%    0.26%   $1,000 
Investor - Series A Warrants  March 31, 2015   1,000    0.41    3.00    100%    0.14%     
Investor - Series B Warrants  March 31, 2015   1,400,000    0.41    3.63    100%    0.14%    5,000 
Placement Agent Warrants  March 31, 2015   69,037    1.09    3.00    100%    0.26%    5,000 
                               $11,000 
                                  
Warrant                                 
Placement Agent Warrants  June 30, 2015   16,500    0.84    5.00    143%    0.28%   $5,000 
Investor - Series A Warrants  June 30, 2015   1,000    0.16    3.00    143%    0.01%     
Investor - Series B Warrants  June 30, 2015   1,400,000    0.16    3.63    143%    0.01%    35,000 
Placement Agent Warrants  June 30, 2015   69,037    0.84    3.00    143%    0.28%    30,000 
                               $70,000 
Warrant                                 
Placement Agent Warrants  September 30, 2015   16,500    0.59    5.00    100%    0.08%   $ 
Placement Agent Warrants  September 30, 2015   69,037    0.59    3.00    100%    0.08%    5,000 
                               $5,000 
Warrant                                 
Placement Agent Warrants  December 31, 2015   16,500    0.34    5.00    100%    0.16%   $ 
Placement Agent Warrants  December 31, 2015   69,037    0.34    3.00    100%    0.16%    1,000 
                               $1,000 

 

The following table sets forth a summary of the changes in the fair value of our Level 3 financial liabilities that are measured at fair value on a recurring basis:

 

  

Three Months Ended

December 31,

  

Nine Months Ended

December 31,

 
   2015   2014   2015   2014 
Beginning balance  $5,000   $856,000   $11,000   $3,175,000 
Mark to market net unrealized gain   (4,000)  $(679,000)  $(10,000)  $(2,998,000)
Ending balance  $1,000   $177,000   $1,000   $177,000