XML 17 R25.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Tables)
9 Months Ended
Jun. 30, 2015
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]  
Fair Value Measurements for Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes fair value measurements at June 30, 2015 and September 30, 2014 for assets and liabilities measured at fair value on a recurring basis:

June 30, 2015:

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash and cash equivalents

$

87,252,813

 

 

$

 

 

$

 

 

$

87,252,813

 

Derivative liabilities

$

 

 

$

 

 

$

1,724,468

 

 

$

1,724,468

 

Acquisition-related contingent consideration obligations

$

 

 

$

 

 

$

3,970,931

 

 

$

3,970,931

 

September 30, 2014:

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash and cash equivalents

$

132,510,610

 

 

$

 

 

$

 

 

$

132,510,610

 

Derivative liabilities

$

 

 

$

 

 

$

4,173,943

 

 

$

4,173,943

 

Acquisition-related contingent consideration obligations

$

 

 

$

 

 

$

3,970,931

 

 

$

3,970,931

 

 

Change in Fair Value of Contingent Consideration Obligations

The following is a reconciliation of contingent consideration fair value.

 

Value at September 30, 2013

$

1,595,273

 

Purchase price contingent consideration

 

 

Contingent consideration payments

 

 

Change in fair value of contingent consideration

 

2,375,658

 

Value at September 30, 2014

$

3,970,931

 

Purchase price contingent consideration

 

 

Contingent consideration payments

 

 

Change in fair value of contingent consideration

 

 

Value at June 30, 2015

$

3,970,931

 

 

Exchange rights  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]  
Assumptions Used in Valuing Derivative Liabilities

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

 

 

June 30,     2015

 

September 30,  2014

Risk-free interest rate

1.00%

 

1.07%

Expected life

2.5 Years

 

3.3 Years

Dividend yield

None

 

None

Volatility

75%

 

100%

 

Reconciliation of Derivative Liability

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

 

Value at September 30, 2013

$

4,569

 

Issuance of instruments

 

 

Change in value

 

211,860

 

Net settlements

 

 

Value at September 30, 2014

$

216,429

 

Issuance of instruments

 

 

Change in value

 

(177,605

)

Net settlements

 

(3,072)

 

Value at June 30, 2015

$

35,752

 

 

 

 

 

 

Warrant  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]  
Assumptions Used in Valuing Derivative Liabilities

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

 

2010 Warrants

 

June 30, 2015

 

 

September 30, 2014

Risk-free interest rate

 

0.11%

 

 

0.13%

Expected life

 

0.5 Years

 

 

1.2 Years

Dividend yield

 

None

 

 

None

Volatility

 

75%

 

 

69%

 

 

 

 

 

 

2012 Warrants

 

June 30, 2015

 

 

September 30, 2014

Risk-free interest rate

 

1.01%

 

 

1.07%

Expected life

 

2.5 Years

 

 

3.2 Years

Dividend yield

 

None

 

 

None

Volatility

 

75%

 

 

69%

 

 

 

 

 

 

2013 Warrants

 

June 30, 2015

 

 

September 30, 2014

Risk-free interest rate

 

1.01%

 

 

1.07%

Expected life

 

2.6 Years

 

 

3.3 Years

Dividend yield

 

None

 

 

None

Volatility

 

75%

 

 

69%

 

Reconciliation of Derivative Liability

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

 

Value at September 30, 2013

$

4,091,797

 

Issuance of instruments

 

 

Change in value

 

5,821,796

 

Net settlements

 

(5,956,079

)

Value at September 30, 2014

$

3,957,514

 

Issuance of instruments

 

 

Change in value

 

(2,268,798)

 

Net settlements

 

 

Value at June 30, 2015

$

1,688,716