XML 36 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Equity Transactions (Tables)
12 Months Ended
Jun. 30, 2017
Schedule of Stockholders Equity [Table Text Block]
For the year ended June 30, 2015, the Company estimated the fair value of the warrants granted quarterly to the Scientific Advisory Board on the date of grant using the Black-Scholes Option-Pricing Model with the following weighted-average assumptions:
 
Expected life (year)
 
 
4
 
 
 
 
 
 
Expected volatility
 
 
37.44% -45.84
%
 
 
 
 
 
Expected annual rate of quarterly dividends
 
 
0.00
%
 
 
 
 
 
Risk-free rate(s)
 
 
1.20 - 1.67
%
 
For the year ended June 30, 2016, the Company estimated the fair value of the warrants granted quarterly to the Scientific Advisory Board on the date of grant using the Black-Scholes Option-Pricing Model with the following weighted-average assumptions:
 
Expected life (year)
 
 
4
 
 
 
 
 
 
Expected volatility
 
 
57.81% -73.40
%
 
 
 
 
 
Expected annual rate of quarterly dividends
 
 
0.00
%
 
 
 
 
 
Risk-free rate(s)
 
 
1.07 - 1.63
%
 
For the year ended June 30, 2017, the Company estimated the fair value of the warrants granted quarterly to the Scientific Advisory Board on the date of grant using the Black-Scholes Option-Pricing Model with the following weighted-average assumptions:
 
Expected life (year)
 
 
4
 
 
 
 
 
 
Expected volatility
 
 
55.57% -87.09
%
 
 
 
 
 
Expected annual rate of quarterly dividends
 
 
0.00
%
 
 
 
 
 
Risk-free rate(s)
 
 
1.00 - 1.79
%
Series B Convertible Debentures [Member]  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
The Company estimated the fair value of the warrants issued to the Holders of the Company’s Series B Debentures on the date of issuance using the Black-Scholes Option-Pricing Model. 
 
Expected life (year)
 
 
3
 
 
 
 
 
 
Expected volatility
 
 
44.18
%
 
 
 
 
 
Expected annual rate of quarterly dividends
 
 
0.00
%
 
 
 
 
 
Risk-free rate(s)
 
 
1.01
%
Series A Preferred Stock [Member]  
Schedule Of Fair Value Of Stock Classified By Issuance Date [Table Text Block]
The fair value of the Series A Preferred stock at each date of issuance was as follows:
 
Date
 
Shares
 
Value
 
7/31/2014
 
 
2,572
 
$
25,821
 
8/31/2014
 
 
2,572
 
 
27,560
 
9/30/2014
 
 
2,572
 
 
19,602
 
10/31/2014
 
 
2,572
 
 
18,765
 
11/30/2014
 
 
2,572
 
 
22,025
 
12/31/2014
 
 
2,572
 
 
18,849
 
1/31/2015
 
 
2,572
 
 
16,501
 
2/28/2015
 
 
2,572
 
 
15,943
 
3/31/2015
 
 
2,572
 
 
16,299
 
4/30/2015
 
 
2,572
 
 
14,124
 
5/31/2015
 
 
2,572
 
 
11,460
 
6/30/2015
 
 
172,216
 
 
645,811
 
 
 
 
200,508
 
$
852,760
 
 
The fair value of the Series A Preferred stock at each date of issuance was as follows:
 
Date
 
Shares
 
Value
 
7/21/2015
 
 
408,839
 
$
1,587,669
 
7/31/2015
 
 
2,572
 
 
10,998
 
8/31/2015
 
 
2,572
 
 
9,631
 
9/30/2015
 
 
2,572
 
 
7,220
 
10/31/2015
 
 
2,572
 
 
7,440
 
11/30/2015
 
 
2,572
 
 
7,837
 
12/31/2015
 
 
2,572
 
 
8,068
 
1/31/2016
 
 
43,732
 
 
167,677
 
2/29/2016
 
 
2,572
 
 
9,332
 
3/31/2016
 
 
2,572
 
 
15,565
 
4/30/2016
 
 
2,572
 
 
14,948
 
5/31/2016
 
 
2,572
 
 
11,332
 
6/30/2016
 
 
29,358
 
 
153,490
 
 
 
 
507,649
 
$
2,011,207
 
 
The fair value of the Series A Preferred stock was the following for the dates indicated:
 
Date
 
Shares
 
Value
 
7/31/2016
 
 
2,572
 
$
11,439
 
8/31/2016
 
 
2,572
 
 
11,978
 
9/30/2016
 
 
2,572
 
 
10,847
 
10/31/2016
 
 
2,572
 
 
9,591
 
11/30/2016
 
 
2,572
 
 
7,631
 
12/31/2016
 
 
2,572
 
 
6,583
 
1/25/2017
 
 
200,000
 
 
512,984
 
1/31/2017
 
 
2,572
 
 
6,231
 
2/28/2017
 
 
2,572
 
 
6,357
 
3/03/2017
 
 
26,786
 
 
65,630
 
3/31/2017
 
 
2,572
 
 
6,493
 
4/30/2017
 
 
2,572
 
 
6,679
 
5/31/2017
 
 
2,572
 
 
7,500
 
6/30/2017
 
 
2,572
 
 
7,633
 
 
 
 
257,650
 
$
677,576