XML 49 R35.htm IDEA: XBRL DOCUMENT v3.7.0.1
Derivative Financial Instruments (Warrant Liability) (Tables)
12 Months Ended
Jun. 30, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value inputs of derivative financial instruments

Warrants is recorded in the Statement of Comprehensive Income and is estimated using the Lattice option-pricing model using the following assumptions:

 

   As of June 30,
Inputs into Lattice model for warrants:  2017  2016
Equivalent volatility   63.13%   75.50%
Equivalent interest rate   1.13%   0.50%
Floor  $1.15   $1.15 
Stock price  $2.70   $1.15 
Probability price < strike price   4.70%   55.90%
Fair value of call  $1.49   $0.79 
Probability of fundamental transaction occuring   0%   5%

 

Schedule of Level 3 inputs measured on a recurring basis

The following table summarizes the activity of Level 3 financial instruments measured on a recurring basis for the years ended June 30, 2017 and 2016:

 

   Warrant Liability 
Fair value, June 30, 2015  $1,195,470 
Exercise of common stock warrants   (530,531)
Change in fair value of warrant liability   52,454 
Fair value, June 30, 2016  $717,393 
Exercise of common stock warrants   (694,436)
Change in fair value of warrant liability   467,543 
Fair value, June 30, 2017  $490,500