XML 59 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Measurements & Derivative Instruments (Tables)
6 Months Ended
Mar. 31, 2013
Fair Value Measurements for Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes fair value measurements at March 31, 2013 and September 30, 2012 for assets and liabilities measured at fair value on a recurring basis:

March 31, 2013:

 

     Level 1      Level 2      Level 3      Total  

Cash and cash equivalents

   $ 3,313,310       $ —        $ —        $ 3,313,310   

Marketable securities

   $ —         $ —        $ —        $ —     

Derivative assets

   $ —        $ —        $ —         $ —     

Derivative liabilities

   $ —        $ —        $ 2,535,910       $ 2,535,910   

Contingent consideration

   $ —        $ —        $ 173,621       $ 173,621   

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   

Contingent consideration

   $ —        $ —        $ 173,621       $ 173,621   
Assumptions Used in Valuing Derivative Asset

The assumptions used in valuing the derivative asset were as follows:

 

     March 31, 2013      September 30, 2012  

Risk free interest rate

     NA         0.23%   

Expected life

     0 Years         1.3 Years   

Dividend yield

     none         none   

Volatility

     72%         72%   
Reconciliation of Derivative Asset

The following is a reconciliation of the derivative asset:

 

Value at September 30, 2011

     161,125   

Receipt of instruments

     —     

Increase in value

     89,125   

Net settlements

     —     
  

 

 

 

Value at September 30, 2012

     250,250   

Receipt of instruments

     —     

Change in value

     (250,250

Net settlements

     —     
  

 

 

 

Value at March 31, 2013

   $ —     
  

 

 

 
Change in Fair Value of Contingent Consideration Obligations

There were no changes in contingent consideration fair value.

 

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

     —     
  

 

 

 

Value at March 31, 2013

   $ 173,621   
  

 

 

 
Warrants [Member]
 
Assumptions Used in Valuing Derivative Liabilities

The assumptions used in valuing the derivative liabilities were as follows:

 

2010 Warrants    March 31, 2013     September 30, 2012  

Risk free interest rate

     0.36     0.31

Expected life

     2.7 Years        3.2 Years   

Dividend yield

     none        none   

Volatility

     69     100

 

2012 Warrants    March 31, 2013     September 30, 2012  

Risk free interest rate

     0.77     N/A   

Expected life

     4.7 Years        N/A   

Dividend yield

     none        N/A   

Volatility

     69     N/A   

 

2013 Warrants    March 31, 2013     September 30, 2012  

Risk free interest rate

     0.77     N/A   

Expected life

     4.8 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:

 

Value at September 30, 2011

   $ 907,233   

Issuance of instruments

     —    

Change in value

     (281,038

Net settlements

     —    
  

 

 

 

Value at September 30, 2012

   $ 626,195   

Issuance of instruments

     1,137,896   

Issuance of instruments

     1,015,923   

Change in value

     (244,801

Net settlements

     —    
  

 

 

 

Value at March 31, 2013

   $ 2,535,213   
  

 

 

 
Exchange rights [Member]
 
Assumptions Used in Valuing Derivative Liabilities

The assumptions used in valuing the derivative liability were as follows:

 

     March 31, 2013     September 30, 2012  

Risk free interest rate

     0.72     0.62

Expected life

     4.8 Years        5.3 Years   

Dividend yield

     none        none   

Volatility

     69     100
Reconciliation of Derivative Liability

The following is a reconciliation of the derivative liability related to these exchange rights:

 

Value at September 30, 2010

   $ —     

Issuance of instruments

     100,650   

Change in value

     (69,758
  

 

 

 

Value at September 30, 2011

   $ 30,892   

Issuance of instruments

     —    

Change in value

     (20,520

Net settlements

     —    
  

 

 

 

Value at September 30, 2012

   $ 10,372   

Issuance of instruments

     —    

Change in value

     (9,675

Net settlements

     —    
  

 

 

 

Value at March 31, 2013

   $ 697