XML 35 R23.htm IDEA: XBRL DOCUMENT v3.6.0.2
Basis of Presentation and Significant Accounting Policies (Tables)
12 Months Ended
Sep. 30, 2016
Accounting Policies [Abstract]  
Inventory
Inventory consists of the following (in thousands):
 
September 30,
 
2016
 
2015
Raw materials and supplies
$
149

 
$
254

Finished goods
1,755

 
2,131

 
$
1,904

 
$
2,385

Estimated Useful Lives of Property and Equipment
The estimated useful lives used to calculate depreciation are as follows:
 
Years
Leasehold improvements
5 to 10 years
Computer equipment
3 to 5 years
Furniture and fixtures
5 to 7 years
Summary of Financial Liabilities Measured at Fair Value on Recurring Basis
Financial liabilities measured at fair value on a recurring basis are summarized below (in thousands):
September 30, 2016
Level 1
 
Level 2
 
Level 3
 
Total
Fair Value
Derivative liability
$

 
$
67

 
$

 
$
67

September 30, 2015
Level 1
 
Level 2
 
Level 3
 
Total
Fair Value
PFG debt, net of discount
$

 
$

 
$
1,347

 
$
1,347

Warrant debt

 

 
63

 
63

Derivative liability

 
109

 

 
109

 
$

 
$
109

 
$
1,410

 
$
1,519

Summary of Changes in Level 3 Fair Value Measurements
Included below is a summary of the changes in our Level 3 fair value measurements (in thousands):
 
PFG Debt, net
of discount
 
Warrant
Debt
Balance as of September 30, 2015
$
1,347

 
$
63

Activity during the period:
 
 
 
Disbursement of Tranche 2, net of discount
462

 
22

Payments to PFG
(655
)
 

Change in fair value
71

 
17

Balance as of September 30, 2016
$
1,225

 
$
102

Fair Value Assumptions for Stock Options Granted
The fair value of each option grant is estimated using the assumptions in the following table:
 
Years Ending September 30,
 
2016
 
2015
Expected life
4.9 – 5.0 years
 
4.8 – 5.0 years
Risk-free interest rate
0.84%-1.23%
 
0.96%-1.05%
Expected volatility
53.8%-57.2%
 
45.5%-50.0%
Expected forfeiture rate
10.3 %-11.8%
 
10.7 %-12.0%
Expected exercise factor
1.35-1.44
 
1.40-1.43
Expected dividend yield
—%
 
—%
Computation of Basic and Diluted Weighted Average Shares Used in Earnings Per Share Calculations
The following table sets forth the computation of basic and diluted weighted average shares used in the earnings per share calculations:
 
Years Ending
September 30,
 
2016
 
2015
Denominator for basic earnings (loss) per share
 
 
 
-weighted average common shares
4,389,421

 
4,332,576

Effect of dilutive options and warrants (treasury method)

 

Denominator for diluted earnings (loss) per share
 
 
 
-adjusted weighted average common shares
4,389,421

 
4,332,576

Options and warrants outstanding during each year, but not included in the computation of diluted earnings (loss) per share because they are antidilutive
1,737,624

 
1,560,211