Quarterly report pursuant to Section 13 or 15(d)

Derivative Liabilities

v3.19.1
Derivative Liabilities
9 Months Ended
Mar. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Liabilities

Note 8. Derivative Liabilities

 

The Company’s 6.5% Convertible Senior Secured Notes due 2023 issued in May 2018 contain certain derivative features, as described in Note 9 - Convertible Notes. 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 nine months ended March 31, 2019:

 

   

Fair Value
Measurement
Using Level 3
Inputs  

Total  

 
Balance, July 1, 2018   $ 1,104,701  
Change in fair value of derivative liabilities     1,371,700  
Balance, March 31, 2019   $ 2,476,401  

  

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:

 

    March 31, 2019     

June 30,

2018  

 
Risk free interest rate     2.22 %     2.73 %
Dividend yield     0.00 %     0.00 %
Expected volatility     48.0 %     42.0 %
Remaining term (years)     4.17       4.92  

 

Risk-free interest rate: The Company uses the risk-free interest rate of a U.S. Treasury Bill with a similar term on the date of the issuance.

 

Dividend yield: The Company uses a 0% expected dividend yield as the Company has not paid dividends to date and does not anticipate declaring dividends in the near future.

  

Volatility: The Company estimated the expected volatility of the stock price based on the corresponding volatility of the Company’s peer group stock price for a period consistent with the convertible notes’ expected term.

  

Remaining term: The Company’s remaining term is based on the remaining contractual term of the convertible notes.

  

The Company’s 6.5% Convertible Senior Notes due 2023 issued in October 2018 contain certain derivative features, as described in Note 9 - Convertible Notes; however, as of March 31, 2019 the fair value of these components recorded as a debt discount was $0.