XML 97 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Liabilities (Tables)
9 Months Ended 12 Months Ended
Apr. 30, 2013
Jul. 31, 2012
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Schedule Of Derivative Warrant Liability [Table Text Block]
The following summarizes the changes in the value of the derivative warrant liability from August 1, 2011 until April 30, 2013:
  Value  No. of Warrants 
Balance at August 1, 2011 – Derivative warrant liability $8,745,508   80,234,017 
Exercise of warrants classified as derivative liability  (7,230,734)  (49,863,260)
Additional warrants issued in February 2012 financing  1,811,746   13,333,333 
Additional warrants from price protection features of existing warrants  1,548,813   11,444,440 
Decrease in fair value of derivative warrant liability  (793,706)  n/a 
Balance at July 31, 2012 – Derivative warrant liability $4,081,627   55,148,530 
Additional warrants issued in August 2012 financing  624,797   9,375,000 
Additional warrants issued in December 2012 financing  762,355   24,999,999 
Additional warrants from price protection features of existing warrants  7,484,550   236,219,094 
Exercise of warrants  (3,116,589)  (110,405,097)
Decrease in fair value of derivative warrant liability  (6,400,428)  n/a 
Balance at April 30, 2013 – Derivative warrant liability $3,436,312   215,337,526 

The following summarizes the changes in the value of the derivative warrant liability from August 1, 2010 until July 31, 2012:

 

 

 

Value

 

 

No. of Warrants

 

Balance at August 1, 2010 – Derivative warrant liability

 

$

5,679,721

 

 

 

16,503,340

 

Additional warrants issued in January to April 2011 financings

 

 

3,415,536

 

 

 

16,056,000

 

Additional warrants issued in July 2011 financing

 

 

1,871,167

 

 

 

17,166,666

 

Additional warrants from price protection features of existing warrants

 

 

3,867,678

 

 

 

30,508,011

 

Decrease in fair value of derivative warrant liability

 

 

(6,088,594

)

 

 

n/a

 

Balance at July 31, 2011 – Derivative warrant liability

 

 

8,745,508

 

 

 

80,234,017

 

Exercise of warrants classified as derivative liability

 

 

(7,230,734

)

 

 

(49,863,260

)

Additional warrants issued in February 2012 financing

 

 

1,811,746

 

 

 

13,333,333

 

Additional warrants from price protection features of existing warrants

 

 

1,548,813

 

 

 

11,444,440

 

Decrease in fair value of derivative warrant liability

 

 

(793,706

)

 

 

n/a

 

Balance at July 31, 2012 – Derivative warrant liability

 

$

4,081,627

 

 

 

55,148,530

 

 

Schedule of Derivative Liabilities at Fair Value [Table Text Block]
 The key inputs used in the April 30, 2013 and July 31, 2012 fair value calculations were as follows:
  April 30, 2013  July 31, 2012 
  (Unaudited)  (Audited) 
Current exercise price $0.03  $0.15 
Time to expiration  3.37 years   3.9 years 
Risk-free interest rate  0.50%  0.45%
Estimated volatility  88%  104%
Dividend  -0-   -0- 
Stock price at period end date $0.026  $0.093

 

The key inputs used in the July 31, 2012 and 2011 fair value calculations were as follows:

 

  July 31, 2012  July 31, 2011 
       
Current exercise price $0.15  $0.15 and $0.25 
Time to expiration  3.9 years   4.7 years 
Risk-free interest rate  0.45%  1.23%
Estimated volatility  104%  108%
Dividend  -0-   -0- 
Stock price at period end date $0.093  $0.13
Schedule Of Derivative Liabilities At Fair Value Of Investment Rights Liability [Table Text Block]  

The key inputs used in the fair value calculation at July 31, 2011 were as follows:

 

 

 

July 31, 2011

 

 

 

 

 

Underlying number of units of convertible preferred stock

 

 

2,575

 

Underlying number of warrants

 

 

17,166,667

 

Current exercise price of warrants

 

$

0.25

 

Current conversion price of preferred stock

 

$

0.15

 

Time to expiration

 

 

1.0 years

 

Risk-free interest rate

 

 

1.23

%

Estimated volatility

 

 

58

%

Dividend

 

 

-0-

 

Stock price

 

$

0.13