Quarterly report pursuant to Section 13 or 15(d)

Derivative Liabilities (Tables)

v3.19.1
Derivative Liabilities (Tables)
9 Months Ended
Mar. 31, 2019
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 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  
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:

  

    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