XML 42 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
DERIVATIVE LIABILITY AND FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Dec. 31, 2014
Derivative Instruments And Hedging Activities Disclosure [Abstract]  
Schedule of fair value reconciliation

The table below provides a reconciliation of beginning and ending balances for the liabilities measured at fair value using significant unobservable inputs (Level 3):

 

 

 

Down-round

Protection

Derivative

 

 

Convertible

Feature

Liability

 

 

Warrants

 

 

Warrant

Down-round

Protection

Derivative

 

 

Total

 

Balance, April 1, 2013

 

$

(50,545

)

 

$

(162,456

)

 

$

 

 

$

 

 

$

(213,001

)

Settlement Through Modification of Gemini Note II

 

 

10,000

 

 

 

100,819

 

 

 

 

 

 

 

 

 

110,819

 

Fair Value at Issuance of New Debt

 

 

(641,113

)

 

 

(2,923,370

)

 

 

(1,781,592

)

 

 

(616,688

)

 

 

(5,962,763

)

Net Change in Fair Value

 

 

681,658

 

 

 

2,985,007

 

 

 

762,053

 

 

 

238,186

 

 

 

4,666,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2014

 

 

 

 

 

 

 

 

(1,019,539

)

 

 

(378,502

)

 

 

(1,398,041

)

Release of Warrants Liability upon Exercise

 

 

 

 

 

 

 

 

262,846

 

 

 

57,019

 

 

 

319,865

 

Net Change in Fair Value

 

 

 

 

 

 

 

 

(1,053,256

)

 

 

64,953

 

 

 

(988,303

)

Balance, December 31, 2014

 

$

 

 

$

 

 

$

(1,809,949

)

 

$

(256,530

)

 

$

(2,066,479

)

 

Schedule of valuation techniques

The following table describes the valuation techniques used to calculate fair values for assets in Level 3. There were no changes in the valuation techniques during the transition period ended December 31, 2014 and fiscal year ended March 31, 2014.

 

 

 

Fair Value at December 31,

2014

 

 

Fair Value at

March 31,

2014

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants and Warrant

   Down-round Protection

   Derivative (combined)

 

$

2,066,479

 

 

$

1,398,041

 

 

Binomial Option

   Pricing Model

 

Probability of

   common stock

   issuance at prices

   less than exercise

   prices stated

   in agreements

 

 

30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Probability of reset

   provision being

   waived

 

 

5

%