XML 25 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
Note 9 - Fair Value Measurements (Tables)
3 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block] The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels.

June 30, 2015
 
Level I
   
Level II
   
Level III
   
Total
 
Total Assets
 
$
-
   
$
-
   
$
-
   
$
-
 
                                 
Warrant liability
   
-
     
-
     
451,202
     
451,202
 
Total Liabilities
 
$
-
   
$
-
   
$
451,202
   
$
451,202
 
March 31, 2015
 
Level I
   
Level II
   
Level III
   
Total
 
Total Assets
 
$
-
   
$
-
   
$
-
   
$
-
 
                                 
Warrant liability
   
-
     
-
     
518,962
     
518,962
 
Total Liabilities
 
$
-
   
$
-
   
$
518,962
   
$
518,962
 
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block] The following table provides a summary of the changes in fair value of our Level 3 financial liabilities from March 31, 2015 through June 30, 2015, as well as the portion of gains or losses included in income attributable to unrealized gains or losses related to the liability held at June 30, 2015:

Level 3 Reconciliation
 
Beginning at beginning of period
   
(Gains) and losses for the period
(realized and unrealized)
   
Purchases, issuances, sales
and settlements, net
 
Transfers in or out of Level 3
   
Balance at the end of period
 
                               
Warrant liability
   
518,962
     
(67,760
)
   
-
     
-
     
451,202
 
Total Liabilities
 
$
518,962
   
$
(67,760
)
 
$
-
   
$
-
   
$
451,202
 
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
Date of
 
Expiration
 
Number of
   
Exercise
   
Fair Market Value
   
Put Option
   
Market Price
   
Expected
   
Remaining
   
Risk Free
   
Warrant
 
Warrant
 
Date
 
Warrants
   
Price
   
Per Share
   
Value
     Option    
Volatility
   
Life in Years
   
Interest Rate
   
Liability
 
9/10/2010
 
9/10/2019
    136,920     $ 6.7     $ 6.7     $ -       -       28.51 %     9       2.81 %   $ 267,848  
9/10/2010
 
9/10/2015
    10,416     $ 6.7     $ 6.7       -       -       28.51 %     5       1.59 %   $ 13,808  
7/26/2012
 
9/10/2019
    50,000     $ 3.35     $ 3.9     $ -       -       42.04 %     7       0.94 %   $ 66,193  
7/26/2012
 
9/10/2019
    20,000     $ 3.35     $ 3.9     $ -       -       42.04 %     7       0.94 %   $ 26,477  
11/20/2012
 
9/10/2019
    20,000     $ 3.56     $ 3.5     $ -       -       42.45 %     6.83       1.09 %   $ 21,441  
2/14/2013
 
9/10/2019
    20,000     $ 3.58     $ 3.8     $ -       -       41.25 %     6.58       1.43 %   $ 23,714  
7/12/2013
 
9/10/2019
    20,000     $ 3.33     $ 3.32     $ -       -       40.26 %     6.17       2 %   $ 19,523  
8/12/2013
 
9/10/2019
    20,000     $ 3.69     $ 3.69     $ -       -       40.2 %     6.08       2.01 %   $ 21,587  
                                                                             
Date of 
 
Expiration
 
Number of
   
Exercise
   
Fair Market Value
   
Put Option
   
Market Price
   
Expected
   
Remaining
   
Risk Free
   
Warrant
 
Warrant
 
Date
 
Warrants
   
Price
   
Per Share
   
Value
    Option    
Volatility
   
Life in Years
   
Interest Rate
   
Liability
 
9/10/2010
 
9/10/2019
    136,920     $ 6.7     $ 6.42     $ 68,460    
NA
      - %     4.45       - %   $ 68,460  
9/10/2010
 
9/10/2015
    10,416     $ 6.7     $ 6.42    
NA
   
NA
      - %     0.45       - %   $ 7,002 *
7/26/2012
 
9/10/2019
    50,000     $ 3.35     $ 6.42     $ 30,000       153,500       - %     4.45       - %   $ 153,500  
7/26/2012
 
9/10/2019
    20,000     $ 3.35     $ 6.42     $ 13,200       61,400       - %     4.45       - %   $ 61,400  
11/20/2012
 
9/10/2019
    20,000     $ 3.56     $ 6.42     $ 13,200       57,200       - %     4.45       - %   $ 57,200  
2/14/2013
 
9/10/2019
    20,000     $ 3.58     $ 6.42     $ 13,200       55,000       - %     4.45       - %   $ 55,000  
7/12/2013
 
9/10/2019
    20,000     $ 3.33     $ 6.42     $ 13,200       61,800       - %     4.45       - %   $ 61,800  
8/12/2013
 
9/10/2019
    20,000     $ 3.69     $ 6.42     $ 13,200       54,600       - %     4.45       - %   $ 54,600  
Date of 
 
Expiration
 
Number of
   
Exercise
   
Fair Market Value
   
Put Option
   
Market Price
   
Expected
   
Remaining
   
Risk Free
   
Warrant
 
Warrant
 
Date
 
Warrants
   
Price
   
Per Share
    Value     Option    
Volatility
   
Life in Years
   
Interest Rate
   
Liability
 
9/10/2010
 
9/10/2019
    136,920     $ 6.7     $ 5.1     $ 205,380    
NA
      - %     4.2       - %   $ 205,380  
9/10/2010
 
9/10/2015
    10,416     $ 6.7     $ 5.1    
NA
   
NA
      - %     0.2       - %   $ 322 *
7/26/2012
 
9/10/2019
    50,000     $ 3.35     $ 5.1     $ 75,000      
84,300
      - %     4.2       - %   $
84,300
 
7/26/2012
 
9/10/2019
    20,000     $ 3.35     $ 5.1     $ 30,000       35,000       - %     4.2       - %   $ 35,000  
11/20/2012
 
9/10/2019
    20,000     $ 3.56     $ 5.1     $ 30,000       30,800       - %     4.2       - %   $ 30,800  
2/14/2013
 
9/10/2019
    20,000     $ 3.58     $ 5.1     $ 30,000       28,600       - %     4.2       - %   $
30,000
 
7/12/2013
 
9/10/2019
    20,000     $ 3.33     $ 5.1     $ 30,000       35,400       - %     4.2       - %   $ 35,400  
8/12/2013
 
9/10/2019
    20,000     $ 3.69     $ 5.1     $ 30,000       28,200       - %     4.2       - %   $
30,000