Annual report pursuant to Section 13 and 15(d)

Derivative Financial Instruments and Fair Value Measurements (Tables)

v3.7.0.1
Derivative Financial Instruments and Fair Value Measurements (Tables)
12 Months Ended
Jun. 30, 2017
Schedule of Fair Value, Assets and Liabilities Measured On Recurring Basis

The following tables summarize the Company’s financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2017:

 

          Quoted Prices     Significant        
          in Active     Other     Significant  
    Balance at     Markets for     Observable     Unobservable  
    June 30, 2017     Identical Assets     Inputs     Inputs  
          (Level 1)     (Level 2)     (Level 3)  
Embedded conversion option liabilities   $ 877,403     $     $     $ 877,403  
Fair value of liability for warrant derivative instruments   $ 3,769     $     $     $ 3,769  
Total   $ 881,172     $     $     $ 881,172  

 

The following tables summarize the Company’s financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2016:

 

          Quoted Prices     Significant        
          in Active     Other     Significant  
    Balance at     Markets for     Observable     Unobservable  
    June 30, 2016     Identical Assets     Inputs     Inputs  
          (Level 1)     (Level 2)     (Level 3)  
                         
Embedded conversion option liabilities   $ 994,343     $     $     $ 994,343  
Fair value of liability for warrant derivative instruments   $ 55,839     $     $     $ 55,839  
Total   $ 1,050,182     $     $     $ 1,050,182  

Schedule of Derivative Liabilities at Fair Value

The following is a roll forward for the years ended June 30, 2017 and 2016 of the fair value liability of price adjustable derivative instruments:

 

    Fair Value of  
    Liability for  
    Derivative  
    Instruments  
Balance at June 30, 2015 $ 1,049,929  
Effects of foreign currency exchange rate changes   (281,068)  
Initial fair value of embedded conversion option derivative liability recorded as debt discount   (2,462,355 )
Initial fair value of embedded conversion option derivative liability recorded as change in fair value of ECO   3,410,653  
Change in fair value included in statements of operations   (666,977 )
Balance at June 30, 2016     1,050,182  
Effects of foreign currency exchange rate changes     1,143  
Initial fair value of embedded conversion option derivative liability recorded as debt discount     650,000  
Initial fair value of embedded conversion option derivative liability recorded as change in fair value of embedded conversion option     214,758  
Change in fair value included in statements of operations     (1,034,911 )
Balance at June 30, 2017   $ 881,172  

Warrant [Member] | Convertible Debt [Member]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques

Warrants

 

    Initial Valuation              
    September 30, 2013     June 30, 2016     June 30, 2017  
Volatility   53 %     399 %     137 %
Expected remaining term   5       2.25       1.25  
Risk-free interest rate   0.4 %     1.01 %     1.24 %
Expected dividend yield   None       None       None  

 

Convertible Debt

 

    Initial
Valuations
    June 30, 2016     June 30, 2017  
Volatility   216 - 408 %     175 %     66 - 175 %
Expected remaining term   0.83 – 2.00       0.33       .21 - 1.63  
Risk-free interest rate   0.5 – 0.7 %     0.45 %     1.03 - 1.24 %
Expected dividend yield   None       None       None