XML 54 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Liabilities (Tables)
3 Months Ended 12 Months Ended
Jan. 31, 2014
Jul. 31, 2013
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Changes in value of derivative warrant liability
              Value No. of Warrants
Balance at August 1, 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 issued in June 2013 financing   1,189,744  40,833,335
Additional warrants from price protection features of existing warrants   7,484,550   236,219,094
Exercise of warrants (5,629,130) (145,888,421)
Decrease in fair value of derivative warrant liability (3,279,650)                   n/a
Balance at July 31, 2013 – Derivative warrant liability  $   5,234,293   220,687,537
Exercise of warrants (2,039,599) (70,732,022)
Additional warrants issued in January 2014 financing   942,279 26,666,668
Increase in fair value of derivative warrant liability    1,122,959                  n/a
Balance at January 31, 2014 – Derivative warrant liability  $  5,259,929   176,622,183

The following summarizes the changes in the value of the derivative warrant liability from August 1, 2011 until July 31, 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 issued in June 2013 financing   1,189,744  40,833,335
Additional warrants from price protection features of existing warrants   7,484,550   236,219,094
Exercise of warrants (5,629,130) (145,888,421)
Decrease in fair value of derivative warrant liability (3,279,650)                   n/a
Balance at July 31, 2013 – Derivative warrant liability  $  5,234,293   220,687,537
Fair Value Assumptions Used in Accounting for Derivative Warrant Liability
   January 31, 2014   July 31, 2013 
Current exercise price  $0.03   $0.03 
Time to expiration   3.2 years    3.5 years 
Risk-free interest rate   0.69%   0.49%
Estimated volatility   86%   85%
Dividend   -0-    -0- 
Stock price at period end date  $0.03   $0.035 

The key inputs used in the July 31, 2013 and July 31, 2012 fair value calculations were as follows:

 

    July 31, 2013     July 31, 2012  
             
Current exercise price   $ 0.03     $ 0.15  
Time to expiration     3.5 years       3.9 years  
Risk-free interest rate     0.49 %     0.45 %
Estimated volatility     85 %     104 %
Dividend     -0-       -0-  
Stock price at period end date   $ 0.035     $ 0.093  

 

Fair Value Assumptions Used in Accounting for Derivative Additional Investment Rights Liability
   January 31, 2014   July 31, 2013 
Underlying number of units of convertible preferred stock   425    1,225 
Underlying number of units of warrants   14,166,667    40,833,335 
Current exercise price of warrants  $0.03   $0.03 
Current conversion price of preferred stock  $0.03   $0.03 
Time to expiration   0.38 years    0.88 years 
Risk-free interest rate   0.06%   0.11%
Estimated volatility   67%   114%
Dividend   -0-    -0- 
Stock price at period end date  $0.042   $0.035 

The key inputs used in the fair value calculation at July 31, 2013 were as follows:

 

 

    July 31, 2013  
       
Underlying number of units of convertible preferred stock     1,225  
Underlying number of warrants     40,833,335  
Current exercise price of warrants   $ 0.03  
Current conversion price of preferred stock   $ 0.03  
Time to expiration     0.88 years  
Risk-free interest rate     0.11 %
Estimated volatility     114 %
Dividend     -0-  
Stock price   $ 0.035