XML 33 R18.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENTS
12 Months Ended
Apr. 30, 2013
Fair Value Measurements  
FAIR VALUE MEASUREMENTS
NOTE 9 - FAIR VALUE MEASUREMENTS
 
As defined by the ASC, fair value measurements and disclosures establish a hierarchy that prioritizes fair value measurements based on the type of inputs used for the various valuation techniques (market approach, income approach and cost approach). The levels of hierarchy are described below:
 
·
Level 1: Observable inputs such as quoted market prices in active markets for identical assets or liabilities.
 
·
Level 2: Inputs other than quoted market prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets, such as interest rates and yield curves that are observable at commonly-quoted intervals.
 
·
Level 3: Unobservable inputs that reflect the reporting entity’s own assumptions, as there is little, if any, related market activity.
 
The following table summarizes the financial liabilities measured at fair value on a recurring basis as of April 30, 2013, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
 
 
 
Quoted Prices in
 
 
 
 
 
 
 
 
 
Total Increase
 
 
 
Active Markets for
 
Significant Other
 
Significant
 
 
 
 
in Fair Value
 
Balance Sheet
 
Identical Assets or
 
Observable  Inputs
 
Unobservable
 
April 30, 2013
 
Recorded at
 
Location
 
Liabilities (Level 1)
 
(Level 2)
 
Inputs (Level 3)
 
Total
 
April 30, 2013
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative liability - Notes
 
$
-
 
$
-
 
$
3,088,756
 
$
3,088,756
 
$
472,896
 
Derivative liability - Warrants
 
$
-
 
$
-
 
$
3,858,508
 
$
3,858,508
 
$
2,230,352
 
  
The table below sets forth a summary of changes in the fair value of the Company’s Level 3 derivative liabilities related to the senior secured convertible notes and warrants for the period ended April 30, 2013.
 
 
 
Notes
 
Warrants
 
 
 
 
 
 
 
 
 
Balance at beginning of year
 
$
-
 
$
-
 
Additions to derivative instruments
 
 
2,615,861
 
 
1,628,155
 
Change in fair value of derivative liabilities
 
 
472,895
 
 
2,230,353
 
Balance at end of year
 
$
3,088,756
 
$
3,858,508
 
 
The following tables set forth the assets and liabilities measured at fair value on a nonrecurring basis, by input level, in the consolidated financial statements as of April 30, 2013 and 2012:
 
 
 
Quoted Prices in
 
 
 
 
 
 
 
 
 
 
Total Increase (Reduction)
 
 
 
Active Markets for
 
Significant Other
 
Significant
 
 
 
 
in Fair Value
 
Balance Sheet
 
Identical Assets or
 
Observable Inputs
 
Unobservable
 
April 30, 2013
 
Recorded at
 
Location
 
Liabilities (Level 1)
 
(Level 2)
 
Inputs (Level 3)
 
Total
 
April 30, 2013
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill
 
$
-
 
$
-
 
$
-
 
$
-
 
$
(1,930,826)
 
 
 
 
Quoted Prices in
 
 
 
 
 
 
 
 
 
 
Total Increase (Reduction)
 
 
 
Active Markets for
 
Significant Other
 
Significant
 
 
 
 
in Fair Value
 
Balance Sheet
 
Identical Assets or
 
Observable Inputs
 
Unobservable
 
April 30, 2012
 
Recorded at
 
Location
 
Liabilities (Level 1)
 
(Level 2)
 
Inputs (Level 3)
 
Total
 
April 30, 2012
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Customer list
 
$
-
 
$
-
 
$
381,904
 
$
381,904
 
$
(168,604)
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related contingent consideration
 
$
-
 
$
-
 
$
-
 
$
-
 
$
83,628
 
 
In connection with the acquisition of Pride on November 1, 2009, additional purchase price was to be paid by the Company to the former Pride shareholders upon the achievement of earnings before interest and taxes (EBIT) target. This acquisition-related contingent consideration arrangement required the Company to pay the former Pride shareholders $919,488 if Pride’s EBIT for the twelve month period ended October 31, 2011 exceeded $1,103,386. Pride achieved the contingent consideration arrangements and the Company paid contingent consideration of $1,047,732, including foreign currency exchange fluctuations, as of April 30, 2012. For the year ended April 30, 2012, $83,628 of additional noncash expense was recorded for the change in the fair value of the contingent consideration from the present value of the future payments of this obligation. The Level 3 measurements included an estimated discount rate of 18.02%, future revenue growth rate of 10%, earnings before interest and taxes (EBIT) margins ranging from 7.5% to 13.32%, and weighted probability of EBIT achievement ranging from 0% to 100%.