Valuation Assumptions |
|
|
Measurement
Date
|
|
Warrants |
|
|
Remaining
Contract Term
in Years
|
|
|
Exercise
Price
|
|
|
Volatility |
|
|
Risk-free
Interest Rate
|
|
|
Fair
Value
|
|
Warrant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placement Agent Warrants |
|
March 31, 2015 |
|
|
16,500 |
|
|
|
1.09 |
|
|
|
5.00 |
|
|
|
100% |
|
|
|
0.26% |
|
|
$ |
1,000 |
|
Investor - Series A Warrants |
|
March 31, 2015 |
|
|
1,000 |
|
|
|
0.41 |
|
|
|
3.00 |
|
|
|
100% |
|
|
|
0.14% |
|
|
|
|
|
Investor - Series B Warrants |
|
March 31, 2015 |
|
|
1,400,000 |
|
|
|
0.41 |
|
|
|
3.63 |
|
|
|
100% |
|
|
|
0.14% |
|
|
|
5,000 |
|
Placement Agent Warrants |
|
March 31, 2015 |
|
|
69,037 |
|
|
|
1.09 |
|
|
|
3.00 |
|
|
|
100% |
|
|
|
0.26% |
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
11,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placement Agent Warrants |
|
June 30, 2015 |
|
|
16,500 |
|
|
|
0.84 |
|
|
|
5.00 |
|
|
|
143% |
|
|
|
0.28% |
|
|
$ |
5,000 |
|
Investor - Series A Warrants |
|
June 30, 2015 |
|
|
1,000 |
|
|
|
0.16 |
|
|
|
3.00 |
|
|
|
143% |
|
|
|
0.01% |
|
|
|
|
|
Investor - Series B Warrants |
|
June 30, 2015 |
|
|
1,400,000 |
|
|
|
0.16 |
|
|
|
3.63 |
|
|
|
143% |
|
|
|
0.01% |
|
|
|
35,000 |
|
Placement Agent Warrants |
|
June 30, 2015 |
|
|
69,037 |
|
|
|
0.84 |
|
|
|
3.00 |
|
|
|
143% |
|
|
|
0.28% |
|
|
|
30,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
70,000 |
|
Warrant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placement Agent Warrants |
|
September 30, 2015 |
|
|
16,500 |
|
|
|
0.59 |
|
|
|
5.00 |
|
|
|
100% |
|
|
|
0.08% |
|
|
$ |
|
|
Placement Agent Warrants |
|
September 30, 2015 |
|
|
69,037 |
|
|
|
0.59 |
|
|
|
3.00 |
|
|
|
100% |
|
|
|
0.08% |
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,000 |
|
Warrant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placement Agent Warrants |
|
December 31, 2015 |
|
|
16,500 |
|
|
|
0.34 |
|
|
|
5.00 |
|
|
|
100% |
|
|
|
0.16% |
|
|
$ |
|
|
Placement Agent Warrants |
|
December 31, 2015 |
|
|
69,037 |
|
|
|
0.34 |
|
|
|
3.00 |
|
|
|
100% |
|
|
|
0.16% |
|
|
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,000 |
|
|
Changes in fair value of Level 3 financial liabilities recurring basis |
|
|
Three
Months Ended December
31,
|
|
|
Nine
Months Ended December
31,
|
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
Beginning balance |
|
$ |
5,000 |
|
|
$ |
856,000 |
|
|
$ |
11,000 |
|
|
$ |
3,175,000 |
|
Mark to market net unrealized gain |
|
|
(4,000 |
) |
|
$ |
(679,000 |
) |
|
$ |
(10,000 |
) |
|
$ |
(2,998,000 |
) |
Ending balance |
|
$ |
1,000 |
|
|
$ |
177,000 |
|
|
$ |
1,000 |
|
|
$ |
177,000 |
|
|