Quarterly report pursuant to Section 13 or 15(d)

Derivative Liabilities (Tables)

v3.10.0.1
Derivative Liabilities (Tables)
6 Months Ended
Dec. 31, 2018
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value on a recurring basis using significant unobservable inputs

The table below provides a summary of the changes in fair value, including net transfers in and/or out, of all financial assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the six months ended December 31, 2018:

 

   

Fair Value
Measurement
Using Level 3
Inputs 

Tota

 
Balance, July 1, 2018   $ 1,104,701  
Change in fair value of derivative liabilities     (186,701)  
Balance, December 31, 2018   $ 918,000  
Schedule of weighted average assumptions

The fair value of the derivative features of the convertible note at the balance sheet dates were calculated using the with-and-without method, a form of the income approach, valued with the following weighted average assumptions:

 

   

December 31,  

2018  

   

June 30, 

2018  

 
Risk free interest rate     2.50 %     2.73 %
Dividend yield     0.00 %     0.00 %
Expected volatility     46.0 %     42.0 %
Remaining term (years)     4.41       4.92