Quarterly report pursuant to Section 13 or 15(d)

Debt (Tables)

v3.20.1
Debt (Tables)
6 Months Ended
Mar. 31, 2020
Debt [Abstract]  
Credit Agreement



 

 

 

 

 



March 31,

 

September 30,



2020

 

2019



 

 

 

 

 

Aggregate repayment obligation

$

17,650,000 

 

$

17,650,000 

Less: cumulative payments

 

(6,522,697)

 

 

(5,578,085)

Less: unamortized discounts

 

(2,884,396)

 

 

(4,590,974)

Less: unamortized deferred issuance costs

 

(67,798)

 

 

(107,910)

Credit agreement, excluding embedded derivative liability, net

 

8,175,109 

 

 

7,373,031 

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

 

821,000 

 

 

899,000 

Credit agreement, net

 

8,996,109 

 

 

8,272,031 

Credit agreement, short-term portion

 

(6,662,842)

 

 

(5,385,649)

Credit agreement, long-term portion

$

2,333,267 

 

$

2,886,382 



Residual Royalty Agreement Liability



 

 

 

 

 



March 31,

 

September 30,



2020

 

2019



 

 

 

 

 

Residual royalty agreement liability, fair value at inception

$

346,000 

 

$

346,000 

Add: accretion of liability using effective interest rate

 

1,333,215 

 

 

773,518 

Residual royalty agreement liability, excluding embedded derivative liability

 

1,679,215 

 

 

1,119,518 

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

 

2,729,000 

 

 

2,726,000 

Residual royalty agreement liability

$

4,408,215 

 

$

3,845,518 



Credit Agreement Interest Expense



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



March 31,

 

March 31,



2020

 

2019

 

2020

 

2019



 

 

 

 

 

 

 

 

 

 

 

Amortization of discounts

$

844,592 

 

$

1,107,622 

 

$

1,706,578 

 

$

2,265,828 

Accretion of residual royalty agreement

 

300,519 

 

 

123,946 

 

 

559,697 

 

 

216,297 

Amortization of deferred issuance costs

 

19,851 

 

 

26,704 

 

 

40,112 

 

 

54,570 

Interest expense

$

1,164,962 

 

$

1,258,272 

 

$

2,306,387 

 

$

2,536,695