XML 45 R31.htm IDEA: XBRL DOCUMENT v3.5.0.1
Capital Stock (Tables)
12 Months Ended
Mar. 31, 2016
Fair Value Disclosures [Abstract]  
Schedule of the aggregate allocation unit sales proceeds based on the relative fair values

The table below also presents the aggregate allocation of the 2014 Unit sales proceeds based on the relative fair values of the 2014 Unit Stock, 2014 Unit Warrants and 2014 Unit Notes as of their respective 2014 Unit sales dates.

Unit Warrants           Aggregate Allocation of Proceeds Based on Relative Fair Value of:
      Weighted Average Issuance Date Valuation Assumptions   Per Share     Aggregate     Aggregate    
Warrant                       Risk free               Fair     Fair Value     Proceeds    

Shares

    Market     Exercise     Term     Interest         Dividend     Value of     of Unit     of Unit     Unit     Unit     Unit
Issued     Price     Price     (Years)     Rate     Volatility     Rate     Warrant     Warrants     Sales     Stock     Warrant     Note
                                                                         
  282,850     $ 9.28     $ 10.00       2.17       0.62 %     72.36 %     0.00 %   $ 3.63     $ 1,027,000     $ 3,133,500     $ 1,122,400     $ 454,200     $ 1,556,900

 

The table below also presents the aggregate allocation of the 2014 Unit sales proceeds based on the relative fair values of the 2014 Unit Stock, 2014 Unit Warrants and 2014 Unit Notes as of their respective 2014 Unit sales dates during the fiscal year ended March 31, 2016.

Unit Warrants           Aggregate Allocation of Proceeds Based on Relative Fair Value of:
      Weighted Average Issuance Date Valuation Assumptions   Per Share     Aggregate     Aggregate    
Warrant                       Risk free               Fair     Fair Value     Proceeds    

Shares

    Market     Exercise     Term     Interest         Dividend     Value of     of Unit     of Unit     Unit     Unit     Unit
Issued     Price     Price     (Years)     Rate     Volatility     Rate     Warrant     Warrants     Sales     Stock     Warrant     Note
                                                                         
  24,250     $ 10.00     $ 10.00       1.70       0.45 %     73.19 %     0.00 %   $ 3.69     $ 89,600     $ 280,000     $ 128,900     $ 2,057,900     $ 118,200

 

Accordingly, we have recognized a deemed dividend in the aggregate amount of $2,058,000 in arriving at net loss attributable to common stockholders in the accompanying Condensed Consolidated Statement of Operations and Comprehensive Loss for the fiscal year ended March 31, 2016.

Unit Warrants           Aggregate Allocation of Proceeds Based on Relative Fair Value of:  
      Weighted Average Issuance Date Valuation Assumptions   Per Share     Aggregate     Aggregate      
Warrant                       Risk free               Fair     Fair Value     Proceeds      

Shares

    Market     Exercise     Term     Interest         Dividend     Value of     of Unit     of Unit     Unit     Unit  
Issued     Price     Price     (Years)     Rate     Volatility     Rate     Warrant     Warrants     Sales     Stock     Warrant  
                                                                     
  717,978     $ 10.45     $ 7.00       5.00       1.61 %     77.30 %     0.0 %   $ 7.37     $ 5,288,600     $ 5,025,800     $ 2,967,900     $ 2,057,900  
                                                                                             

Schedule of Black Scholes option pricing model

The warrants subject to the term extension were valued using the Black-Scholes Option Pricing Model and the following weighted average assumptions:

Assumption:  

Pre-modification

   

Post-modification

 

Market price per share

 

$

8.25

   

$

8.25

 

Exercise price per share

 

$

12.99

   

$

12.99

 

Risk-free interest rate

   

0.28%

     

0.36%

 

Remaining contractual term in years

   

0.15

     

0.40

 

Volatility

   

91.2%

     

91.2%

 

Dividend rate

   

0.0%

     

0.0%

 
                 

Fair Value per share

 

$

0.30

   

$

0.80

 

 
We valued the warrants granted on the dates indicated using the Black Scholes Option Pricing Model and the following assumptions: 

Assumption:   11/23/2015     12/11/2015   3/25/2016

Market price per share

 

$

6.75

   

$

5.00

  $

8.00

Exercise price per share

 

$

7.00

   

$

7.00

  $

8.00

Risk-free interest rate

   

1.70%

     

1.16%

   

1.39%

Contractual term in years

   

5.0

     

3.0

   

5.0

Volatility

   

77.95%

     

77.88%

   

78.96%

Dividend rate

   

0.0%

     

0.0%

   

0.0%

                     

Fair Value per share

 

$

4.22

   

$

2.12

 

$

5.08

Warrant shares granted

   

7,500

     

37,500

   

230,000

Expense recognized

 

$

31,700

   

$

79,600

 

$

1,169,500

 

The warrants subject to the exercise price modifications were valued using the Black-Scholes Option Pricing Model and the following assumptions:

Assumption:   Pre-modification     Post-modification  

Market price per share

 

$

10.00

   

$

10.00

 

Exercise price per share (weighted average)

 

$

30.23

   

$

11.92

 

Risk-free interest rate (weighted average)

   

0.83%

     

0.83%

 

Remaining contractual term in years (weighted average)

   

2.26

     

2.26

 

Volatility (weighted average)

   

73.7%

     

73.7%

 

Dividend rate

   

0.0%

     

0.0%

 
                 

Fair Value per share (weighted average)

 

$

1.55

   

$

3.79

 

The warrants subject to the exercise price modifications were valued using the Black-Scholes Option Pricing Model and the following assumptions:

Assumption:   Pre-modification     Post-modification  

Market price per share

 

$

6.50

   

$

6.50

 

Exercise price per share (weighted average)

 

$

9.97

   

$

7.00

 

Risk-free interest rate (weighted average)

   

1.74%

     

1.75%

 

Remaining contractual term in years (weighted average)

   

5.13

     

5.16

 

Volatility (weighted average)

   

78.8%

     

78.7%

 

Dividend rate

   

0.0%

     

0.0%

 
                 

Fair Value per share (weighted average)

 

$

3.65

   

$

4.08

 

The warrants subject to the exercise price modifications and term extensions were valued using the Black-Scholes Option Pricing Model and the following assumptions:

Assumption:  

Pre-modification

   

Post-modification

 

Market price per share at modification date

 

$

8.00

   

$

8.00

 

Exercise price per share (weighted average)

 

$

23.13

   

$

13.00

 

Risk-free interest rate (weighted average)

   

0.04%

     

0.31%

 

Contractual term in years (weighted average)

   

0.24

     

1.24

 

Volatility (weighted average)

   

69.7%

     

69.8%

 

Dividend rate

   

0.0%

     

0.0%

 
                 

Weighted Average Fair Value per share

 

$

0.22

   

$

1.31

 
Schedule of outstanding warrants to purchase shares

The following table summarizes outstanding warrants to purchase shares of our common stock as of March 31, 2016.  The weighted average exercise price of outstanding warrants at March 31, 2016 was $8.17 per share. 

Exercise Price   Expiration  

Shares Subject to Purchase at

 
per Share   Date  

March 31, 2016

 
           
$ 7.00   12/11/2018 to 3/3/2023     1,417,125  
$ 8.00   3/25/2021     230,000  
$ 10.00   8/31/2016 to 1/11/2020     135,384  
$ 15.00   4/30/2016 to 8/31/2016     10,664  
$ 20.00   9/15/2019     110,448  
$ 30.00   11/20/2017     3,600  
               
            1,907,221  
Schedule of reserved shares of common stock for future issuance

At March 31, 2016, the Company has reserved shares of its common stock for future issuance as follows: 

Upon exchange of all shares of Series A Preferred Stock currently issued and outstanding (1)     750,000  
         
Upon exchange of all shares of Series B Preferred Stock currently issued and outstanding     3,663,077  
Reserved for potential future issuance of Series B Preferred Stock     108,105  
         
Upon exchange of all shares of Series C Preferred Stock currently issued and outstanding     2,318,012  
Reserved for potential future issuance of Series C Preferred Stock     681,988  
         
Pursuant to warrants to purchase common stock:        
Subject to outstanding warrants     1,907,221  
         
Pursuant to stock incentive plans:        
Subject to outstanding options under the 2008 and 1999 Stock Incentive Plans     336,987  
Available for future grants under the 2008 Stock Incentive Plan     660,242  
      997,229  
         
Total     10,425,632