XML 16 R25.htm IDEA: XBRL DOCUMENT v2.4.1.9
Financing Agreements (Tables)
12 Months Ended
Jun. 30, 2014
Derivative [Line Items]  
Schedule of issuance of shares
 
Issue Date
 
Shares Issued
 
Value Per Share
 
Issuance Valuation
September  4, 2012
  
781,250
  
$
0.64
  
$
500,000
 
May 3, 2013
  
65,736
  
$
0.76062
  
$
50,000
 
Schedule of valuation Assumptions
 
 
Options Granted
  
July 30, 2012
Fair value of options granted
 
$
0.85
 
Assumptions used:
    
Expected life (years) (a)
  
1.00
 
Risk free interest rate (b)
  
0.18
%
Volatility (c)
  
111
%
Dividend yield (d)
  
0.00
%
SPA #1  
Derivative [Line Items]  
Schedule of allocation of proceeds
 
Classification
 
Allocation
 
Common Stock (par value)
  
4,000
 
Paid-in Capital (Common Stock)
  
(647,455)
 
Derivative Liabilities (Warrants)
  
1,243,455
 
Proceeds
 
$
600,000
 
Summarizes of number of common shares indexed to the derivative financial instruments
 
  
September 9,
2013
  
March 14
2014
  
June 30,
2014
 
4,000,000 common stock purchase agreement dated September 9, 2013
  4,280,000   17,734,807   - 
Schedule of valuation Assumptions
 
 
Warrant Derivative
 
 
SPA Date
(September 9,
2013)
  
Reprising Date
(March 14, 2014)
  
Exercise Date
(March 14, 2014
~ March 21, 2014)
 
Warrants to purchase common stock:
        
  Strike price
 $0.30  $0.074  $0.074 
  Volatility
  110%  120.34% 
119.96% ~ 120.34%
 
  Term (years)
  5   4.49  
4.47 ~ 4.49
 
  Risk-free rate
  1.71%  1.55% 
1.55% ~ 1.75%
 
  Dividends
  -   -   - 
SPA #2  
Derivative [Line Items]  
Schedule of allocation of proceeds
\
Classification
 
Allocation
 
Common Stock (par value)
  
3,750
 
Paid-in Capital (Common Stock)
  
(266,511)
 
Derivative Liabilities (Warrants)
  
562,761
 
Proceeds
 
$
300,000
 
Summarizes of number of common shares indexed to the derivative financial instruments
 
  
March 14,
2014
  
June 30,
2014
 
3,7500,000 common stock purchase agreement dated March 14, 2014
  3,750,000   3,750,000 
 
 
Schedule of valuation Assumptions
 
 
Warrant Derivative
 
 
SPA Date
(March 14,
2014)
  
Revaluation Date
(June 30,
2014)
 
Warrants to purchase common stock:
     
  Strike price
 $0.15  $0.15 
  Volatility
  120.34%  121.01%
  Term (years)
  5   4.70 
  Risk-free rate
  1.55%  1.62%
  Dividends
  -   -