XML 72 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACCOUNTING POLICIES (Tables)
9 Months Ended
Sep. 30, 2013
Accounting Policies [Abstract]  
Schedule of Restated Condensed Consolidated Financial Statements
The Company’s condensed consolidated financial statements have been restated as follows:
 
Condensed Consolidated Balance Sheets
 
 
 
As of September 30, 2013 (unaudited)
 
 
 
As Previously
Reported
 
Adjustments
 
As Restated
 
Goodwill, net
 
$
18,413,545
 
$
3,843,345
 
$
22,256,890
 
Total assets
 
 
92,054,774
 
 
3,843,345
 
 
95,898,119
 
Accrued tax payable
 
 
570,699
 
 
(45,613)
 
 
525,086
 
Deferred tax liability
 
 
-
 
 
3,194,628
 
 
3,194,628
 
Total liabilities
 
 
20,488,262
 
 
3,149,015
 
 
23,637,277
 
Accumulated deficit
 
 
(76,124,821)
 
 
665,426
 
 
(75,459,395)
 
Accumulated other comprehnsive income (loss)
 
 
1,186,546
 
 
28,904
 
 
1,215,450
 
 
Condensed Consolidated Statements of Operations
 
 
 
For the three months ended September 30, 2013 (unaudited)
 
 
 
As Previously
Reported
 
Adjustments
 
As Restated
 
Provision (benefit) for taxes
 
$
116,332
 
$
(522,971)
 
$
(406,639)
 
Net income
 
 
214,315
 
 
522,971
 
 
737,286
 
 
 
 
For the nine months ended September 30, 2013 (unaudited)
 
 
 
As Previously
Reported
 
Adjustments
 
As Restated
 
Provision (benefit) for taxes
 
$
318,063
 
$
(665,426)
 
$
(347,363)
 
Net income allocable to common stockholders
 
 
47,001
 
 
665,426
 
 
712,427
 
 
Condensed Consolidated Statements of Comprehensive Gain and Loss
 
 
 
For the three months ended September 30, 2013 (unaudited)
 
 
 
As Previously
Reported
 
Adjustments
 
As Restated
 
Net income
 
$
214,315
 
$
522,971
 
$
737,286
 
Foreign currency translation adjustment
 
 
1,283,993
 
 
30,277
 
 
1,314,270
 
Comprehensive Income
 
 
1,498,308
 
 
553,248
 
 
2,051,556
 
 
 
 
For the nine months ended September 30, 2013 (unaudited)
 
 
 
As Previously
Reported
 
Adjustments
 
As Restated
 
Net income
 
$
47,001
 
$
665,426
 
$
712,427
 
Foreign currency translation adjustment
 
 
1,210,882
 
 
28,904
 
 
1,239,786
 
Comprehensive Income
 
 
1,257,883
 
 
694,330
 
 
1,952,213
 
Estimated Useful Lives and Accumulated Depreciation for Furniture, Equipment and Software
The estimated useful lives and accumulated depreciation for land, buildings, furniture, equipment and software are as follows:
 
 
 
Estimated Useful Life
 
Land
 
Infinite
 
Buildings
 
39 years
 
Furniture and equipment
 
3 to 10 years
 
Vehicles
 
3 to 5 years
 
Software
 
3 to 5 years
Gross Carrying Amount and Accumulated Amortization of Intangible Assets
The following table provides the components of identifiable intangible assets:
 
 
 
 
 
 
 
 
 
 
 
Identifiable
 
 
 
 
 
 
 
Identifiable
 
 
 
*
 
September 30, 2013
 
 
 
 
Intangible
 
December 31, 2012
 
 
 
 
Intangible
 
 
 
Estimated
 
Gross
 
 
 
 
Assets, less
 
Gross
 
 
 
 
Assets, less
 
 
 
Useful
 
Carrying
 
Accumulated
 
Accumulated
 
Carrying
 
Accumulated
 
Accumulated
 
 
 
Life
 
Amount
 
Amortization
 
Amortization
 
Amount
 
Amortization
 
Amortization
 
Finite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Order backlog - Orbital
 
2
 
$
3,595,101
 
$
(898,777)
 
$
2,696,324
 
$
-
 
$
-
 
$
-
 
Tradename - Orbital
 
10
 
 
1,933,093
 
 
(96,653)
 
 
1,836,440
 
 
-
 
 
-
 
 
-
 
Tradename - V-Infinity
 
5
 
 
1,095,400
 
 
(273,850)
 
 
821,550
 
 
1,095,400
 
 
(109,540)
 
 
985,860
 
Customer list - Orbital
 
10
 
 
7,516,149
 
 
(375,809)
 
 
7,140,340
 
 
-
 
 
-
 
 
-
 
Technology rights
 
20**
 
 
707,063
 
 
(105,683)
 
 
601,380
 
 
303,664
 
 
(77,779)
 
 
225,885
 
Technology-Based Asset-
     Know How - Orbital
 
12
 
 
3,044,863
 
 
(126,869)
 
 
2,917,994
 
 
-
 
 
-
 
 
-
 
Technology -Based Asset -
     Software - Orbital
 
10
 
 
659,962
 
 
(32,997)
 
 
626,965
 
 
-
 
 
-
 
 
-
 
Debt offering costs
 
 
 
 
-
 
 
-
 
 
-
 
 
220,000
 
 
(177,222)
 
 
42,778
 
Other intangible assets
 
 
 
 
156,970
 
 
(67,502)
 
 
89,468
 
 
154,470
 
 
(49,106)
 
 
105,364
 
 
 
 
 
 
18,708,601
 
 
(1,978,140)
 
 
16,730,461
 
 
1,773,534
 
 
(413,647)
 
 
1,359,887
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Indefinite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tradename - CUI
 
 
 
 
4,892,856
 
 
-
 
 
4,892,856
 
 
4,892,856
 
 
-
 
 
4,892,856
 
Customer list - CUI
 
 
 
 
1,857,000
 
 
-
 
 
1,857,000
 
 
1,857,000
 
 
-
 
 
1,857,000
 
Patents Pending
 
 
 
 
551,559
 
 
-
 
 
551,559
 
 
551,559
 
 
-
 
 
551,559
 
 
 
 
 
 
7,301,415
 
 
-
 
 
7,301,415
 
 
7,301,415
 
 
-
 
 
7,301,415
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Identifiable intangible assets
 
 
 
$
26,010,016
 
$
(1,978,140)
 
$
24,031,876
 
$
9,074,949
 
$
(413,647)
 
$
8,661,302
 
 
* All intangibles are reviewed annually for impairment, or sooner if circumstances change.
** Technology rights are amortized over a twenty year life or the term of the rights agreement.  These technology rights are related to agreements at Orbital and CUI Inc. of $403,400 and $303,663, respectively.
Summary of Unaudited Financial Statements of Affiliate
A summary of the unaudited financial statements of the affiliate as of September 30, 2013 is as follows:
 
Current assets
 
$
6,626,832
 
Non-current assets
 
 
316,972
 
Total Assets
 
$
6,943,804
 
 
 
 
 
 
Current liabilities
 
$
2,926,039
 
Non-current liabilities
 
 
738,773
 
Stockholders' equity
 
 
3,278,992
 
Total Liabilities and Stockholders' Equity
 
$
6,943,804
 
 
 
 
 
 
Revenues
 
$
10,420,861
 
Operating income
 
 
810,594
 
Net profit
 
 
60,979
 
Other comprehensive profit (loss):
 
 
 
 
Foreign currency translation adjustment
 
 
33,668
 
Comprehensive net profit
 
 
94,647
 
Company share of Net Profit 11.54% thru June 30, 2013, 8.62% thereafter
 
 
4,212
 
Equity investment in affiliate
 
$
262,456
 
Schedule of Segement Activity
The following information represents segment activity for the nine months ended September 30, 2013:
 
 
 
Power and
Electro-
Mechanical
 
Gas
 
Other
 
 
Totals
 
 
 
 
 
 
(restated)
 
 
 
 
 
(restated)
 
Revenues from external customers
 
$
33,425,562
 
$
11,998,646
 
$
                   -
 
 
$
45,424,208
 
Income (loss) from operations
 
$
3,019,601
 
$
173,327
 
$
(2,630,043)
 
 
$
562,885
 
Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment assets
 
$
35,271,498
 
$
42,265,766
 
$
18,360,855
 
 
$
95,898,119
 
Intangible assets
 
$
8,406,156
 
$
15,613,439
 
$
12,281
 
 
$
24,031,876
 
Goodwill, net
 
$
13,045,687
 
$
9,211,203
 
$
-
 
 
$
22,256,890
 
Expenditures for segment assets
 
$
549,865
 
$
692,927
 
$
-
 
 
$
1,242,792
 
 
The following information represents segment activity for the three months ended September 30, 2013:
 
 
 
Power and
Electro-
Mechanical
 
Gas
 
Other
 
 
Totals
 
 
 
 
 
 
(restated)
 
 
 
 
 
(restated)
 
Revenues from external customers
 
$
11,172,196
 
$
6,041,561
 
$
-
 
 
$
17,213,757
 
Income (loss) from operations
 
$
1,238,935
 
$
(81,844)
 
$
(763,479)
 
 
$
393,612
 
Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment assets
 
$
35,271,498
 
$
42,265,766
 
$
18,360,855
 
 
$
95,898,119
 
Intangible assets
 
$
8,406,156
 
$
15,613,439
 
$
12,281
 
 
$
24,031,876
 
Goodwill, net
 
$
13,045,687
 
$
9,211,203
 
$
-
 
 
$
22,256,890
 
Expenditures for segment assets
 
$
139,400
 
$
658,806
 
$
-
 
 
$
798,206