XML 23 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurement and Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2013
Fair Value Disclosures [Abstract]  
Fair Value Measurement of Assets and Liabilities

Assets and liabilities of the Company measured at fair values on a recurring basis as of September 30, 2013 and December 31, 2012 are summarized as follows:

 

     September 30,
2013
    Level 1      Level 2     Level 3  

Assets

         

Cash and cash equivalents

   $ 2,518,377      $ 2,518,377       $ —        $ —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Assets

   $ 2,518,377      $ 2,518,377       $ —        $ —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities

         

Contingent consideration

   $ 2,868,734      $ —         $ —        $ 2,868,734   

Debt discount

     (99,682     —             (99,682     —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Liabilities

   $ 2,769,052      $ —         $ (99,682   $ 2,868,734   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

     December 31,
2012
    Level 1      Level 2     Level 3  

Assets

         

Cash and cash equivalents

   $ 3,307,822      $ 3,307,822       $ —        $ —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Assets

   $ 3,307,822      $ 3,307,822       $ —        $ —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities

         

Contingent consideration

   $ 4,759,257      $ —         $ —        $ 4,759,257   

Debt discount

     (129,587     —           (129,587     —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Liabilities

   $ 4,629,670      $ —         $ (129,587   $ 4,759,257   
Summary of Rollforward of Fair Value

The following table provides a rollforward of the fair value, as determined by Level 3 inputs, of the contingent consideration.

 

     September 30,
2013
 

Outstanding balance at January 1, 2013

   $ 4,759,257   

Payments

     (1,435,548

Change in fair value included in earnings

     (478,099

Accrued interest

     23,124   
  

 

 

 

Outstanding balance at September 30, 2013

   $ 2,868,734   
  

 

 

 
Carrying Amounts and Fair Values of Company's Debt Obligations

The carrying amounts and fair values of the Company’s debt obligations are as follows:

 

     September 30, 2013      December 31, 2012  
     Carrying
Value
     Fair
Value
     Carrying
Value
     Fair
Value
 

Long-term debt, net of debt discount

   $ 4,900,318       $ 4,900,318       $ 6,370,413       $ 6,370,413   

Debt discount

     99,682         99,682         129,587         129,587   

Subordinated notes payable

     4,000,000         4,000,000         4,000,000         4,000,000   

Related party subordinated notes payable

     2,000,000         2,000,000         2,000,000         2,000,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total debt obligations

   $ 11,000,000       $ 11,000,000       $ 12,500,000       $ 12,500,000