XML 110 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements
12 Months Ended
Dec. 31, 2013
Fair Value Disclosures [Abstract]  
Fair Value Measurements
Fair Value Measurements
 
Assets and Liabilities Measured at Fair Value on a Recurring Basis
 
The following table presents our liabilities at December 31, 2013, which are measured at fair value on a recurring basis:
 
 
 
 
Fair Value Measurements at December 31, 2013
 
Total
 
Quoted
Prices
in Active
Markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Liabilities:


 
 
 


 
 
Contingent debt obligation payment
$
250,000

 
$

 
$
250,000

 
$

Total Liabilities
$
250,000

 
$

 
$
250,000

 
$

 
The following table presents our liabilities at December 31, 2012, which are measured at fair value on a recurring basis:
 
 
 
 
Fair Value Measurements at December 31, 2012
 
Total
 
Quoted
Prices
in Active
Markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Liabilities:
 

 
 

 
 

 
 

Gold call option derivative
$
16,330

 
$

 
$
16,330

 
$

Gold forward derivative
297,451

 
$

 
297,451

 
$

Contingent dividend payment
230,900

 

 

 
230,900

Total Liabilities
$
544,681

 
$

 
$
313,781

 
$
230,900


 
During the years ended December 31, 2013 and 2012, there were no transfers of assets and liabilities between Level 1, Level 2, or Level 3.
 
Following is a description of the valuation methodologies used for the Company’s financial instruments measured at fair value on a recurring basis as well as the general classification of such instruments pursuant to the valuation hierarchy.
  
Contingent dividend payment derivative - The Company’s contingent dividend payment derivative liability was valued using a Monte-Carlo model with various observable and unobservable market inputs and classified as Level 3 in the valuation hierarchy. These market inputs include volatility, stock price, maturity date, and discount rate. The contingent dividend derivative liability expired during 2013.

Contingent debt obligation payment derivative - The Company’s contingent debt obligation payment derivative is valued based on a Black-Scholes model with various observable inputs. These inputs include contractual terms, stock price, volatility, dividend yield, and risk free interest rates. This derivative is classified within Level 2 of the valuation hierarchy.

Gold call option, forward, and put derivatives - The Company’s gold forward, call options, and put derivatives are valued based on a Black-Scholes model with various observable inputs. These inputs include contractual terms, gold market prices, volatility of gold prices, and risk free interest rates. These derivatives are classified within Level 2 of the valuation hierarchy.
 
The following table indicates the changes in the Level 3 financial instruments for the years ended December 31, 2013 and 2012.
 
 
Contingent Dividend
Payment Derivative Liability
 
 
Balance at January 1, 2011
$
1,025,000

Issuance of convertible preferred stock
6,009

Change in fair value
(800,109
)
Balance at December 31, 2012
230,900

Change in fair value
(230,900
)
Balance at December 31, 2013
$


 
The following table sets forth a summary of the quantitative and qualitative information related to the unobservable inputs used in the valuation of the Company’s Level 3 financial instruments during the year December 31, 2013.

Description
Value at December 31, 2013
 
Valuation Techniques
 
Unobservable Input
 
Quantitave
Inputs Used
Contingent dividend payment derivative liability
$

 
Monte-Carlo Simulation
 
Discount Rate
 
12
%

 
Significant changes to the unobservable inputs would result in a significantly different fair value measurement of the contingent dividend derivative liability.
 
The carrying amount of cash and cash equivalents and trade payables approximates fair value because of the short-term maturity of these financial instruments. At December 31, 2013, the fair value of long-term debt and capital lease obligations approximated $7,400,000, as determined by borrowing rates estimated to be available to us for debt with similar terms and conditions. At December 31, 2012 the fair value of long-term debt obligations was $14,045,000. The fair value of assets and liabilities whose carrying value approximates fair value is determined using Level 2 inputs, with the exception of cash and cash equivalents (Level 1).