Annual report pursuant to Section 13 and 15(d)

Convertible Instruments (Tables)

v2.4.0.8
Convertible Instruments (Tables)
12 Months Ended
May 31, 2014
Activity Related to Notes

Activity related to the Notes was as follows:

 

     May 31, 2014     May 31, 2013  

Face amount of Notes

   $ 7,221,250      $ 6,588,250   
  

 

 

   

 

 

 

Unamortized discount

     (1,932,566     (4,539,886

Repayments

     (500,000     —     

Conversions

     (2,450,000     (567,000
  

 

 

   

 

 

 

Total carrying value of Notes

     2,338,684        1,481,364   

Short-term portion of Notes

     —          (328,347
  

 

 

   

 

 

 

Long-term portion of Notes

   $ 2,338,684      $ 1,153,017   
  

 

 

   

 

 

 
Weighted Average Assumptions to Value Investor Warrants

The Company utilized the following weighted average assumptions to value the above investor warrants:

 

     2014    2013

Expected dividend yield

   -0-%    -0-%

Stock price volatility

   78 - 93%    70 - 94%

Expected term

   3-5 years    2 years

Risk-free interest rate

     .64 -1.42%    0.28%

Grant-date fair value

   $  .66 - $.72    $  .11 - $1.10