General form of registration statement for all companies including face-amount certificate companies

CONVERTIBLE DEBENTURES (Tables)

v2.4.0.8
CONVERTIBLE DEBENTURES (Tables)
9 Months Ended 12 Months Ended
Jul. 31, 2014
Oct. 31, 2013
CONVERTIBLE DEBENTURES (Tables) [Line Items]    
Convertible Debt [Table Text Block]

 

 

 

 

 

 

Face value of Convertible Debenture due November 2016

 

 

 

$

3,500,000 

Fair value of embedded conversion feature

$

1,570,000

 

 

 

Relative fair value of Convertible Debenture Warrant

 

515,936

 

 

 

Discount

$

2,085,936

 

 

(2,085,936)

Proceeds attributable to the Convertible Debenture due November 2016

 

 

 

$

1,414,064

 

Face value of Convertible Debenture due January 2015

 

 

$1,765,000

Fair value of embedded conversion feature

$1,180,000

 

 

Relative fair value of Convertible Debenture Warrant

214,819

 

 

Discount

$1,394,819

 

(1,394,819)

 

 

 

 

Proceeds attributable to the Convertible Debenture due January 2015

 

 

$370,181

Schedule of Extinguishment of Debt [Table Text Block]

 

 

 

For the

Nine Months Ended July 31, 2014 

Face value of debt converted and/or prepaid

$

1,440,000

Less: discount

 

(658,232)

Plus: value of derivative liability

 

1,670,704

Net book value of debt converted

$

2,452,472

Fair value of Common stock and cash issued

 

2,935,387

Loss on extinguishment of debt

$

482,915

       

 

Year Ended

 

October 31, 2013

Face value of debt converted

$ 325,000

Less: discount

(229,964)

Plus: value of derivative liability

164,811

Net book value of debt converted

$ 259,847

Fair value of common stock issued

603,364

Loss on extinguishment of debt

$ 343,517

Schedule of Debt Issuance Cost [Table Text Block]

 

 

 

 

 

 

 

 Attributable to:

 

Accounting Treatment

 

 

Amount

 

 

 

 

 

 

The embedded conversion feature (derivative)

 

Expensed as incurred

 

$

8,593

The 8% Convertible Debenture Warrant

 

Charged to additional paid-in capital

 

 

2,824

 

 

 

 

 

 

The 8% Convertible Debenture

 

Recorded as deferred issuance costs and amortized under the interest method over the term of the 8% Convertible Debenture

 

 

7,739

Total

 

 

 

$

19,156

Attributable to:

 

Accounting Treatment

 

Amount

The embedded conversion feature (derivative)

 

Expensed as incurred

 

$ 55,999

The 8% Convertible Debenture Warrant

 

Charged to additional paid-in capital

 

10,194

The 8% Convertible Debenture

 

 

 

 

Recorded as deferred issuance costs and amortized under the interest method over the term of the 8% Convertible Debenture

 

 

 

 

17,567

Total

 

 

 

$ 83,760

Schedule of Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Grant Date Intrinsic Value [Table Text Block]

 

As of

April 30,

2014

 

 

Stock price used for valuation

$

0.34

 

 

6,667 shares issued per $1,000 face value

Aggregate intrinsic value of the $1,150,000 of principal outstanding on April 30, 2014, immediately prior to conversion and repayment

$

1,456,797

 

 

 

 
Embedded Conversion Feature Derivative [Member]
   
CONVERTIBLE DEBENTURES (Tables) [Line Items]    
Schedule of Assumptions for Fair Value as of Balance Sheet Date of Assets or Liabilities that relate to Transferor's Continuing Involvement [Table Text Block]  

 

 

 

As of

January 25,

2013

Stock price on valuation date

 

$ 0.21

Conversion price

 

$ 0.15

Stock premium for liquidity

 

57%

Term (years)

 

2.00

Expected volatility

 

110%

Weighted average risk-free interest rate

 

0.3%

Trials

 

100,000

Aggregate fair value

 

$ 1,180,000

 

 

 

As of

October 31, 2013

Stock price on valuation date

 

$ 0.195

Conversion price

 

$ 0.15

Stock premium for liquidity

 

42%

Term (years)

 

1.25

Expected volatility

 

115%

Weighted average risk-free interest rate

 

0.3%

Trials

 

100,000

Aggregate fair value

 

$ 540,000

Convertible Debenture Warrant [Member]
   
CONVERTIBLE DEBENTURES (Tables) [Line Items]    
Schedule of Assumptions for Fair Value as of Balance Sheet Date of Assets or Liabilities that relate to Transferor's Continuing Involvement [Table Text Block]  

 

As of

January 25,

2013

Stock price on valuation date

 

$ 0.21

Exercise price

 

$ 0.30

Stock premium for liquidity

 

38%

Term (years)

 

3.00

Warrant exercise trigger price

 

41%

Expected volatility

 

95%

Weighted average risk-free interest rate

 

0.4%

Number of warrants

 

5,882,745

Aggregate fair value

 

$ 370,000

Embeded Derivatives Conversion Features [Member]
   
CONVERTIBLE DEBENTURES (Tables) [Line Items]    
Schedule of Assumptions for Fair Value as of Balance Sheet Date of Assets or Liabilities that relate to Transferor's Continuing Involvement [Table Text Block]

 

 

 

 

As of

November 11,

2013

 

 

Stock price on valuation date

$

0.20

Conversion price

$

0.189

Discount for lack of marketability

 

35.5%

Term (years)

 

3.00

Expected volatility

 

102.8%

Weighted average risk-free interest rate

 

0.62%

Trials

 

100,000

Aggregate fair value

$

1,570,000

 

 

 

 

 

 

 

 

As of

July 31,

2014

 

 

Stock price used for valuation

$

0. 260

Conversion price

 

0.189

Discount for lack of marketability

 

36.3%

Term (years)

 

2.3

Expected volatility

 

100.6%

Weighted average risk-free interest rate

 

0.78%

Trials

 

100,000

Aggregate fair value

$

1,900,000

 

 

 

 
Convertible Debenture Warrant [Member]
   
CONVERTIBLE DEBENTURES (Tables) [Line Items]    
Schedule of Assumptions for Fair Value as of Balance Sheet Date of Assets or Liabilities that relate to Transferor's Continuing Involvement [Table Text Block]

 

 

 

 

As of

November 11,

2013

 

 

Stock price on valuation date

$

0.20

Exercise price

$

0.378

Discount for lack of marketability

 

22%

Term (years)

 

3.00

 

 

 

Expected volatility

 

102.8%

Weighted average risk-free interest rate

 

0.6%

Number of warrants

 

9,249,472

Aggregate fair value

$

740,000