XML 75 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
12 Months Ended
Sep. 30, 2013
Fair Value Measurements for Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes fair value measurements at September 30, 2013 and September 30, 2012 for assets and liabilities measured at fair value on a recurring basis:

September 30, 2013:

 

 

Level 1

 

  

Level 2

 

  

Level 3

 

  

Total

 

Cash and cash equivalents             

$

  19,114,444

  

  

$

  

  

$

 

 

$

  19,114,444

 

Marketable securities             

$

  10,698,271

  

  

$

  

  

$

 

 

$

  10,698,271

 

Derivative assets             

$

  

  

$

  

  

$

 

 

$

 

Derivative liabilities             

$

  

  

$

  

  

$

  4,096,363

 

 

$

  4,096,363

 

Acquisition related contingent consideration obligations             

$

 

 

$

 

 

$

  1,595,273

 

 

$

  1,595,273

 

September 30, 2012:

 

 

Level 1

 

  

Level 2

 

  

Level 3

 

  

Total

 

Cash and cash equivalents             

$

  3,377,288

  

  

$

  

  

$

 

 

$

  3,377,288

 

Marketable securities             

$

  106,500

  

  

$

  

  

$

 

 

$

  106,500

 

Derivative assets             

$

  

  

$

  

  

$

  250,250

 

 

$

  250,250

 

Derivative liabilities             

$

  

  

$

  

  

$

  647,213

 

 

$

  647,213

 

Acquisition related contingent consideration obligations             

$

 

 

$

 

 

$

  173,621

 

 

$

  173,621

 

 

Assumptions Used in Valuing Derivative Asset

The assumptions used in valuing the derivative asset as of September 30, 2013 and 2012 were as follows:

 

 

September 30,  2013

  

September 30,  2012

Risk free interest rate             

N/A

  

  0.23

%

Expected life             

N/A

  

1.3 Years

Dividend yield             

N/A

  

none

Volatility             

N/A

  

  72

%

 

Reconciliation of Derivative Asset

The following is a reconciliation of the derivative asset for the years ended September 30, 2013 and 2012:

 

Value at September 30, 2011             

$

  161,125

 

Receipt of instruments             

 

 

Increase in value             

 

  89,125

 

Net settlements             

 

 

Value at October 1, 2012             

$

  250,250

 

Receipt of instruments             

 

 

Decrease in value             

 

(250,250

)

Net settlements             

 

 

Value at September 30, 2013             

$

 

 

Change in Fair Value of Contingent Consideration Obligations

The following is a reconciliation of contingent consideration fair value during the years ended September 30, 2013 and 2012.

 

Value at September 30, 2011             

$

 

Purchase price contingent consideration             

 

  173,621

 

Contingent consideration payments             

 

 

Change in fair value of contingent consideration             

 

 

Value at September 30, 2012             

$

  173,621

 

Purchase price contingent consideration             

 

 

Contingent consideration payments             

 

 

Change in fair value of contingent consideration             

 

  1,421,652

 

Value at September 30, 2013             

$

  1,595,273

 

 

Warrant
 
Assumptions Used in Valuing Derivative Liabilities

The assumptions used in valuing the derivative liability as of September 30, 2013 and 2012 were as follows:

 

2010 Warrants

 

September 30, 2013

  

 

September 30, 2012

Risk free interest rate

 

  0.33

%

 

 

  0.31

%

Expected life

 

2.2 Years

 

 

3.2 Years

Dividend yield

 

None

 

 

None

Volatility

 

  69

%

 

 

  100

%

 

 

 

 

 

 

2012 Warrants

 

September 30, 2013

  

 

September 30, 2012

Risk free interest rate

 

  1.39

%

 

 

N/A

Expected life

 

4.2 Years

 

 

N/A

Dividend yield

 

none

 

 

N/A

Volatility

 

  69

%

 

 

N/A

 

 

 

 

 

 

2013 Warrants

 

September 30, 2013

 

 

September 30, 2012

Risk free interest rate

 

  1.39

%

 

 

N/A

Expected life

 

4.3 Years

 

 

N/A

Dividend yield

 

none

 

 

N/A

Volatility

 

  69

%

 

 

N/A

 

Reconciliation of Derivative Liability

The following is a reconciliation of the derivative liability related to these warrants for the years ended September 30, 2013 and 2012:

 

Value at September 30, 2011             

$

  907,233

 

Receipt of instruments             

 

 

Change in value             

 

(281,038

)

Net settlements             

 

 

Value at September 30, 2012             

$

  626,195

 

Issuance of instruments             

 

  2,153,819

 

Change in value             

 

  5,066,591

 

Net settlements             

 

(3,754,808

)

Value at September 30, 2013             

$

  4,091,797

 

 

Exchange rights
 
Assumptions Used in Valuing Derivative Liabilities

The assumptions used in valuing the derivative liability as of September 30, 2013 and 2012 were as follows:

 

 

September 30,  2013

  

September 30,  2012

Risk free interest rate             

  1.39

%

  

  0.62

%

Expected life             

4.3 Years

  

5.3 Years

Dividend yield             

None

  

None

Volatility             

  100

%

  

  100

%

 

Reconciliation of Derivative Liability

The following is a reconciliation of the derivative liability related to these exchange rights for the years ended September 30, 2013 and 2012:

 

Value at September 30, 2011             

$

  30,895

 

Issuance of instruments             

 

 

Change in value             

 

(20,520

)

Value at September 30, 2012             

$

  10,375

 

Issuance of instruments             

 

 

Change in value             

 

(5,806

)

Net settlements             

 

 

Value at September 30, 2013             

$

  4,569