Quarterly report pursuant to Section 13 or 15(d)

Debt (Tables)

v3.21.1
Debt (Tables)
6 Months Ended
Mar. 31, 2021
Debt [Abstract]  
Credit Agreement



 

 

 

 

 



March 31,

 

September 30,



2021

 

2020



 

 

 

 

 

Aggregate repayment obligation

$

17,650,000 

 

$

17,650,000 

Less: cumulative payments

 

(12,786,300)

 

 

(10,314,495)

Remaining repayment obligation

 

4,863,700 

 

 

7,335,505 

Less: unamortized discounts

 

(386,841)

 

 

(1,459,330)

Less: unamortized deferred issuance costs

 

(9,093)

 

 

(34,301)

Credit agreement liability

$

4,467,766 

 

$

5,841,874 



Residual Royalty Agreement Liability



 

 

 

 

 



March 31,

 

September 30,



2021

 

2020



 

 

 

 

 

Residual royalty agreement liability, fair value at inception

$

346,000 

 

$

346,000 

Add: accretion of liability using effective interest rate

 

3,532,724 

 

 

2,189,687 

Residual royalty agreement liability, excluding embedded derivative liability

 

3,878,724 

 

 

2,535,687 

Add: embedded derivative liability at fair value (see Note 3)

 

4,839,000 

 

 

4,182,000 

Total residual royalty agreement liability

 

8,717,724 

 

 

6,717,687 

Residual royalty agreement liability, short-term portion

 

(2,805,741)

 

 

(1,100,193)

Residual royalty agreement liability, long-term portion

$

5,911,983 

 

$

5,617,494 



Credit Agreement Interest Expense



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



March 31,

 

March 31,



2021

 

2020

 

2021

 

2020



 

 

 

 

 

 

 

 

 

 

 

Amortization of discounts

$

499,629 

 

$

844,592 

 

$

1,072,489 

 

$

1,706,578 

Accretion of residual royalty agreement

 

740,179 

 

 

300,519 

 

 

1,343,037 

 

 

559,697 

Amortization of deferred issuance costs

 

11,743 

 

 

19,851 

 

 

25,208 

 

 

40,112 

Interest expense

$

1,251,551 

 

$

1,164,962 

 

$

2,440,734 

 

$

2,306,387