XML 79 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt Instruments (Tables)
12 Months Ended
Sep. 30, 2013
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Outstanding debt instruments
   

Principal

balance

at issuance date

   

Principal 

balance at

September 30, 2013

   

Unamortized Debt Discount balance at

September 30, 2013

   

 

 Net Balance

 
Senior Secured Revolving Credit Facility   $ 5,000,000     $ 5,000,000     $ (92,000 )   $ 4,908,000  
Senior Subordinated Secured Convertible Promissory 2013 Notes     17,831,000       17,375,000       (1,582,000 )     15,793,000  
Senior Subordinated Secured Promissory Notes     4,000,000       5,392,000       -       5,392,000  
Subordinated Secured Convertible Promissory Notes     15,051,000       16,092,000       (7,522,000 )      8,570,000  
Various waiver and forbearance extensions
Forbearance   Extension Through Date   Exercise Price per share   Exercisable Share  
Waiver   September 30, 2012   Lower of NEFEP or $0.11     2,045,455  
Forbearance Extension   October 31, 2012   Lower of NEFEP or $0.11     2,045,455  
Second Forbearance Extension   December 15, 2012   Lower of NEFEP or $0.11     2,045,455  
Third Forbearance Extension   January 31, 2013   Lower of NEFEP or $0.11     2,045,455  
Fourth Forbearance Extension   February 28, 2013   Lower of NEFEP or $0.11     2,045,455  
Fifth Forbearance Extension   March 31, 2013   Lower of NEFEP or $0.11     2,045,455  
Sixth Forbearance Extension   April 30, 2013   Lower of NEFEP or $0.11     2,045,455  
Seventh Forbearance Extension   May 31, 2013   Lower of NEFEP or $0.11     2,045,455  
Eighth Forbearance Extension   June 30, 2013   Lower of NEFEP or $0.11     2,045,455  
Ninth Forbearance Extension   October 28, 2013   $0.01     2,232,143  
Total             20,641,238  
Significant weighted average assumptions to estimate fair value
    September 30, 2013     September 30, 2012  
Risk free interest rate     0.40 %     0.35 %
Expected volatility     94.8 %     92.8 %
Expected dividends   None     None