Quarterly report pursuant to Section 13 or 15(d)

Accounting Policies, by Policy (Policies)

v2.4.0.6
Accounting Policies, by Policy (Policies)
3 Months Ended
Sep. 30, 2012
Earnings Per Share, Policy [Policy Text Block]

(Loss) Earnings Per Share


Basic (loss) earnings per share is computed by dividing net (loss) income allocated to common shares by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed by dividing net income allocated to common shares by the weighted average number of common shares outstanding during the period, plus the dilutive effect of outstanding stock options and warrants using the treasury stock method. For the three months ended September 30, 2012, the Company incurred a loss; therefore, basic and diluted earnings per share were the same, since the common shares issuable pursuant to the exercise of stock options and warrants in the calculation of diluted net loss per common share have been excluded given that the effect would have been anti-dilutive.


There were 27,620,796 and 10,009,769 options and warrants as of September 30, 2012 and 2011, respectively, that were excluded from the calculation of dilutive earnings per share since they were anti-dilutive.


The following table summarizes basic and diluted earnings per share computations for the three months ended September 30, 2012 and 2011:


 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 


 

 

 

2012

 

2011

 

 

 


 


 

Net (loss) income for basic and diluted earnings per share calculation

 

$

(2,051,427

)

$

383,143

 

 

 



 



 

 

 

 

 

 

 

 

 

Weighted average shares for basic earnings per share calculation

 

 

47,767,095

 

 

32,382,095

 

Dilutive effect of options and warrants

 

 

0

 

 

2,288,838

 

 

 



 



 

Weighted average shares for diluted earnings per share calculation

 

 

47,767,095

 

 

34,670,933

 

 

 



 



 

 

 

 

 

 

 

 

 

Basic net (loss) income per share

 

$

(0.04

)

$

0.01

 

 

 



 



 

Dilutive effect of options and warrants per share calculation

 

$

N/A

 

$

0.00

 

 

 



 



 

Diluted net (loss) income per share

 

$

(0.04

)

$

0.01

Fair Value of Financial Instruments, Policy [Policy Text Block]

Fair Value of Financial Instruments


The Company’s financial instruments primarily include cash, accounts receivable, other receivable, other current assets and accounts payable. Due to the short-term nature of cash, accounts receivable, other receivable, other current assets and accounts payable, the carrying amounts of these assets and liabilities approximate their fair value.


Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the reporting date. The accounting guidance establishes a three-tiered hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value:


Level 1 - Quoted prices in active markets for identical assets or liabilities.


Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.


Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.


The Company categorizes its derivative financial instrument liability in Level 2 of the hierarchy. The derivative financial liability relating to a warrant with an anti-dilution feature is valued using the Black-Scholes option pricing model. The fair value of the derivative financial liability is based principally on Level 2 inputs. For this liability, the Company developed its own assumptions based on observable inputs or available market data to support the fair value.


The following table sets forth the Company’s liabilities measured at fair value on a recurring basis, by input level, in the balance sheets at September 30, 2012 and June 30, 2012:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurement at reporting date using

 

 

 


 

 

 

Quoted prices
In Active
Market for
Identical assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Total

 

 

 


 


 


 


 

At September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liability - related to a warrant with anti-dilution provisions

 

$

 

$

760,608

 

$

 

$

760,608

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liability - related to a warrant with anti-dilution provisions

 

$

 

$

519,725

 

$

 

$

519,725

 

 

 



 



 



 



 


The valuations above were determined using Level 2 observable inputs, as described above.


The reconciliation of the derivative financial liability measured at fair value on a recurring basis using observable inputs (Level 2) is as follows:


 

 

 

 

 

 

 

 

 

 




 

 

 

2012

 

2011

 

 

 


 


 

Balance, June 30,

 

$

519,725

 

$

4,187,769

 

Change in fair value of derivative financial liability

 

 

240,883

 

 

(2,704,492

)

 

 



 



 

 

 

 

 

 

 

 

 

Balance, September 30,

 

$

760,608

 

$

1,483,277

 

 

 



 



 


The fair value of the derivative financial instrument liability is determined using the Black-Scholes option pricing model and is affected by changes in inputs to that model including the Company’s stock price, expected stock price, volatility, the contractual term, and the risk-free interest rate.


The assumptions made in calculating the fair value of these derivative instruments as of September 30, 2012, June 30 2012 and September 30, 2011 were as follows:


The assumptions made in calculating the fair value of these derivative instruments as of September 30, 2012, June 30, 2012 and September 30, 2011 were as follows:


 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2012

 

June 30, 2012

 

September 30, 2011

 

 

 


 


 


 

Common stock price

 

$

1.03

 

$

0.76

 

$

1.60

 

Risk-free interest rate

 

 

0.2

%

 

0.2

%

 

0.2

%

Dividend yield

 

 

None

 

 

None

 

 

None

 

Volatility

 

 

101.0

%

 

100.0

%

 

94.8

%

Remaining contractual term (in years)

 

 

0.9

 

 

1.2

 

 

1.9