XML 11 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
A. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Jun. 30, 2013
Accounting Policies [Abstract]  
Amortization expense relating to the trademarks

As of June 30, 2013, amortization expense relating to the trademarks is expected to be as follows:

 Year ending June 30,      
 2014   $1,614 
 2015    1,614 
 2016    1,614 
 2017    1,614 
 2018    1,614 
 Thereafter    5,313 
     $13,383 

Amortization expense related to patent

As of June 30, 2013, amortization expense relating to the patents is expected to be as follows:

 Year ending June 30,      
 2014   $5,856 
 2015    5,856 
 2016    5,856 
 2017    5,856 
 2018    5,856 
 Thereafter    60,231 
     $89,511 

Inputs and variables were used in the calculations for warrants issued for stock based compensation to employees and non-employees

The following inputs and variables were used in the calculation for warrants issued for stock based compensation to employees and non-employees for the year ended June 30, 2012:

Stock Price   $0.30 to $0.405 
Exercise Price  $0.25 
Volatility   314.9% to 331.3% 
Expected Term (Years)   3 
Expected Dividends  $0 
Discount Rate   0.40%

Assets and liabilities measured at fair value on a recurring basis

 

  Fair Value as of June 30, 2013
  Level 1   Level 2   Level 3   Total
Liabilities              
Derivative Liability – Warrants $ -   $ -   $ 10,178   $ 10,178
Derivative Liability – Convertible Debt -   -   400,270   400,270
Total $ -   $ -   $ 410,448   $ 410,448

 

  Fair Value as of June 30, 2012
  Level 1   Level 2   Level 3   Total
Liabilities              
Derivative Liability – Warrants $ -   $ -   $ 229,461   $ 229,461
Derivative Liability – Convertible Debt -   -   202,844   202,844
Total $ -   $ -   $ 432,305   $ 432,305

 

The following table presents the fair value reconciliation of Level 3 liabilities measured at fair value on a recurring basis during the year s ended June 30, 2013 and 2012:

 

  Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 

 

Derivative Liability - Warrants

  Derivative Liability – Convertible Debt  

 

 

 

Total

Balance at June 30, 2011 $ 318,355   $ 208,505   $ 526,860
Issuances 87,090   378,809   465,899
Retirement -     (359,424)   (359,424)
Gain on Derivative Liability (359,424)   (25,046)   (201,030)
Balance at June 30, 2012 229,461   202,844   432,305
Issuances -      371,500   371,500
Retirement -      (327,442)   (327,442)
(Gain) Loss on Derivative Liability (219,283)   153,368   (65,915)
Balance at June 30, 2013 $ 10,178   $ 400,270   $ 410,448

 

 

Concentration of Credit Risk
  2013 2012
Revenues:    
Customer A 100% 17%
Customer B 0% 81%
     
Accounts receivable:    
Customer A 96% 100%