XML 66 R12.htm IDEA: XBRL DOCUMENT v3.2.0.727
Restatement of Previously Issued Financial Statements
12 Months Ended
Dec. 31, 2014
Accounting Changes and Error Corrections [Abstract]  
Restatement of Previously Issued Financial Statements
Note 2 – Restatement of Previously Issued Financial Statements
 
In preparation of the Annual Report, the Company concluded it should correct its accounting related to the Company’s outstanding warrants that were originally issued in 2007 (the “2007 Warrants”). The Company had initially accounted for the warrants as a component of equity but upon further evaluation of the terms of these warrants, concluded that the 2007 Warrants should be accounted for as a derivative liability. The Company’s 2007 Warrants are not indexed to the Company’s common stock because the transactions that would trigger the Anti-Dilution Adjustment Provision are not inputs to the fair value of the warrants. As a result, we should have classified the 2007 Warrants as derivative liabilities as of January 1, 2009, the date which ASC Section 815-40-15 was effective. Under this accounting treatment, we are required to measure the fair value of the 2007 Warrants at the end of each reporting period beginning in the year ended December 31, 2009, with a cumulative effect presented as of January 1, 2009, and recognize changes in the fair value for all periods beginning with January 1, 2009 in our operating results for the current period.
 
The following table summarizes the effect of the restatement to the Company’s financial statements for (i) its audited consolidated financial statements as of and for the years ended December 31, 2013, 2012, 2011, 2010 and 2009, including the cumulative effect as of January 1, 2009, and (ii) its unaudited condensed consolidated interim financial statements as of, and for each of the quarterly periods ended, March 31, June 30, and September 30, in the years 2014 and 2013:
 
 
 
(Amounts in 000s, except share and per share data)
 
 
 
As
 
 
 
 
 
 
 
 
 
Previously
 
 
 
 
As
 
 
 
Reported
 
Adjustments
 
Restated
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of September 30, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
$
-
 
$
7,116
 
$
7,116
 
Additional Paid-in Capital
 
 
102,864
 
 
2,458
 
 
105,322
 
Accumulated Deficit
 
 
(103,348)
 
 
(9,573)
 
 
(112,921)
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
3,428
 
 
3,428
 
Net income (loss)
 
 
(706)
 
 
3,428
 
 
2,723
 
Net income (loss) per share, basic
 
 
(0.03)
 
 
0.14
 
 
0.11
 
Net income (loss) per share, diluted
 
 
(0.03)
 
 
0.01
 
 
(0.02)
 
Weighted average common shares outstanding, diluted
 
 
25,238,412
 
 
8,252,777
 
 
33,491,189
 
Comprehensive income (loss)
 
 
(705)
 
 
3,429
 
 
2,724
 
 
 
 
(Amounts in 000s, except share and per share data)
 
 
 
As
 
 
 
 
 
 
 
 
 
Previously
 
 
 
 
As
 
 
 
Reported
 
Adjustments
 
Restated
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(4,007)
 
 
(4,007)
 
Net loss
 
 
(2,120)
 
 
(4,007)
 
 
(6,127)
 
Net income (loss) per share, basic and diluted
 
 
(0.09)
 
 
(0.18)
 
 
(0.27)
 
Comprehensive loss
 
 
(2,121)
 
 
(4,007)
 
 
(6,128)
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of June 30, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
10,544
 
 
10,544
 
Additional Paid-in Capital
 
 
102,761
 
 
2,458
 
 
105,219
 
Accumulated Deficit
 
 
(102,642)
 
 
(13,002)
 
 
(115,644)
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended June 30, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(4,685)
 
 
(4,685)
 
Net loss
 
 
(654)
 
 
(4,685)
 
 
(5,339)
 
Net loss per share, basic and diluted
 
 
(0.03)
 
 
(0.18)
 
 
(0.21)
 
Comprehensive loss
 
 
(655)
 
 
(4,685)
 
 
(5,340)
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(7,436)
 
 
(7,436)
 
Net loss
 
 
(1,414)
 
 
(7,436)
 
 
(8,850)
 
Net loss per share, basic and diluted
 
 
(0.06)
 
 
(0.34)
 
 
(0.40)
 
Comprehensive loss
 
 
(1,416)
 
 
(7,436)
 
 
(8,852)
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of March 31, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
5,859
 
 
5,859
 
Additional Paid-in Capital
 
 
102,656
 
 
2,458
 
 
105,114
 
Accumulated Deficit
 
 
(101,988)
 
 
(8,317)
 
 
(110,305)
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2014 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(2,751)
 
 
(2,751)
 
Net loss
 
 
(760)
 
 
(2,751)
 
 
(3,511)
 
Net loss per share, basic and diluted
 
 
(0.04)
 
 
(0.15)
 
 
(0.19)
 
Comprehensive loss
 
 
(761)
 
 
(2,751)
 
 
(3,512)
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of December 31, 2013 (audited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
3,109
 
 
3,109
 
Additional Paid-in Capital
 
 
100,526
 
 
2,457
 
 
102,983
 
Accumulated Deficit
 
 
(101,228)
 
 
(5,566)
 
 
(106,794)
 
 
 
 
(Amounts in 000s, except share and per share data)
 
 
 
As
 
 
 
 
 
 
 
 
 
Previously
 
 
 
 
As
 
 
 
Reported
 
Adjustments
 
Restated
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2013 (audited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
5,020
 
 
5,020
 
Net income (loss)
 
 
(3,698)
 
 
5,020
 
 
1,322
 
Net income (loss) per share, basic
 
 
(0.24)
 
 
0.32
 
 
0.08
 
Net income (loss) per share, diluted
 
 
(0.24)
 
 
0.06
 
 
(0.18)
 
Weighted average common shares outstanding, diluted
 
 
15,624,999
 
 
5,135,411
 
 
20,760,410
 
Comprehensive income (loss)
 
 
(3,700)
 
 
5,020
 
 
1,320
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of September 30, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
7,776
 
 
7,776
 
Additional Paid-in Capital
 
 
100,391
 
 
2,457
 
 
102,848
 
Accumulated Deficit
 
 
(100,053)
 
 
(10,234)
 
 
(110,287)
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(1,797)
 
 
(1,797)
 
Net loss
 
 
(611)
 
 
(1,797)
 
 
(2,408)
 
Net loss per share, basic and diluted
 
 
(0.03)
 
 
(0.11)
 
 
(0.14)
 
Comprehensive loss
 
 
(611)
 
 
(1,797)
 
 
(2,408)
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
352
 
 
352
 
Net income (loss)
 
 
(2,523)
 
 
352
 
 
(2,171)
 
Net income (loss) per share, basic and diluted
 
 
(0.17)
 
 
0.02
 
 
(0.15)
 
Comprehensive loss
 
 
(2,525)
 
 
352
 
 
(2,173)
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of June 30, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
5,980
 
 
5,980
 
Additional Paid-in Capital
 
 
100,191
 
 
2,457
 
 
102,648
 
Accumulated Deficit
 
 
(99,442)
 
 
(8,437)
 
 
(107,879)
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended June 30, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(608)
 
 
(608)
 
Net loss
 
 
(671)
 
 
(608)
 
 
(1,279)
 
Net loss per share, basic and diluted
 
 
(0.05)
 
 
(0.05)
 
 
(0.10)
 
Comprehensive loss
 
 
(673)
 
 
(608)
 
 
(1,281)
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
2,149
 
 
2,149
 
Net income (loss)
 
 
(1,912)
 
 
2,149
 
 
237
 
Net income (loss) per share, basic
 
 
(0.14)
 
 
0.16
 
 
0.02
 
Net income (loss) per share, diluted
 
 
(0.14)
 
 
0.04
 
 
(0.10)
 
Weighted average common shares outstanding, diluted
 
 
14,556,050
 
 
5,150,160
 
 
19,706,210
 
Comprehensive income (loss)
 
 
(1,914)
 
 
2,149
 
 
235
 
 
 
 
Amounts in 000s, except share and per share data)
 
 
 
As
 
 
 
 
 
 
 
 
 
Previously
 
 
 
 
As
 
 
 
Reported
 
Adjustments
 
Restated
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of March 31, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
5,372
 
 
5,372
 
Additional Paid-in Capital
 
 
96,988
 
 
2,457
 
 
99,445
 
Accumulated Deficit
 
 
(98,772)
 
 
(7,830)
 
 
(106,602)
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2013 (unaudited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
2,756
 
 
2,756
 
Net income (loss)
 
 
(1,242)
 
 
2,756
 
 
1,514
 
Net income (loss) per share, basic
 
 
(0.10)
 
 
0.23
 
 
0.13
 
Net income (loss) per share, diluted
 
 
(0.10)
 
 
0.03
 
 
(0.07)
 
Weighted average common shares outstanding, diluted
 
 
12,009,285
 
 
5,624,075
 
 
17,633,360
 
Comprehensive income (loss)
 
 
(1,242)
 
 
2,756
 
 
1,514
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of December 31, 2012 (audited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
8,129
 
 
8,129
 
Additional Paid-in Capital
 
 
96,847
 
 
2,457
 
 
99,304
 
Accumulated Deficit
 
 
(97,530)
 
 
(10,586)
 
 
(108,116)
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2012 (audited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(3,361)
 
 
(3,361)
 
Net loss
 
 
(3,262)
 
 
(3,361)
 
 
(6,623)
 
Net loss per share, basic and diluted
 
 
(0.29)
 
 
(0.30)
 
 
(0.59)
 
Comprehensive loss
 
 
(3,262)
 
 
(3,361)
 
 
(6,596)
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of December 31, 2011 (audited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
5,096
 
 
5,096
 
Additional Paid-in Capital
 
 
95,630
 
 
2,129
 
 
97,759
 
Accumulated Deficit
 
 
(94,268)
 
 
(7,225)
 
 
(101,493)
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2011 (audited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(4,638)
 
 
(4,638)
 
Net loss
 
 
(2,360)
 
 
(4,638)
 
 
(6,998)
 
Net loss per share, basic and diluted
 
 
(0.27)
 
 
(0.54)
 
 
(0.81)
 
Comprehensive loss
 
 
(2,333)
 
 
(4,638)
 
 
(6,971)
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of December 31, 2010 (audited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
458
 
 
458
 
Additional Paid-in Capital
 
 
91,979
 
 
2,129
 
 
94,108
 
Accumulated Deficit
 
 
(91,908)
 
 
(2,587)
 
 
(94,495)
 
 
 
 
(Amounts in 000s, except share and per share data)
 
 
 
As
 
 
 
 
 
 
 
 
 
Previously
 
 
 
 
As
 
 
 
Reported
 
Adjustments
 
Restated
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2010 (audited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
5,813
 
 
5,813
 
Net income (loss)
 
 
(1,933)
 
 
5,813
 
 
3,880
 
Net income (loss) per share, basic and diluted
 
 
(0.93)
 
 
2.79
 
 
1.86
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of December 31, 2009 (audited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
6,272
 
 
6,272
 
Additional Paid-in Capital
 
 
91,815
 
 
2,129
 
 
93,944
 
Accumulated Deficit
 
 
(89,975)
 
 
(8,400)
 
 
(98,375)
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2009 (audited)
 
 
 
 
 
 
 
 
 
 
Change in fair value of warrant liability
 
 
-
 
 
(10,056)
 
 
(10,056)
 
Net loss
 
 
(2,026)
 
 
(10,056)
 
 
(12,082)
 
Net loss per share, basic and diluted
 
 
(1.06)
 
 
(5.26)
 
 
(6.32)
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet as of January 1, 2009 (audited)
 
 
 
 
 
 
 
 
 
 
Warrant Liability
 
 
-
 
 
2,107
 
 
2,107
 
Additional Paid-in Capital
 
 
90,375
 
 
(3,763)
 
 
86,612
 
Accumulated Deficit
 
 
(87,949)
 
 
1,656
 
 
(86,293)
 
 
Historically, the Company had generated net losses thus its basic and diluted earnings per share calculations were based upon the same weighted average shares due to the anti-dilution effect. Certain periods above were restated to reflect net income. As such, the diluted earnings per share calculation for those periods are calculated based upon the treasury stock method as follows:
 
 
 
(restated)
 
(restated)
 
(restated)
 
 
 
For the three months
 
For the year
 
For the six months
 
 
 
ended September 30,
 
ended December 31,
 
ended June 30,
 
(amounts in 000s, except share and per share data)
 
2014
 
2013
 
2013
 
 
 
 
 
 
 
 
 
 
 
 
Loss per share – Basic:
 
 
 
 
 
 
 
 
 
 
Numerator for basic income (loss) per share
 
$
2,723
 
$
1,322
 
$
237
 
Denominator for basic income (loss) per share
 
 
25,238,412
 
 
15,624,999
 
 
14,556,050
 
Basic income (loss) per common share
 
$
0.11
 
$
0.08
 
$
0.02
 
 
 
 
 
 
 
 
 
 
 
 
Loss per share – Diluted:
 
 
 
 
 
 
 
 
 
 
Numerator for diluted income (loss) per share
 
$
2,723
 
$
1,322
 
 
237
 
Adjust: Fair value of dilutive warrants outstanding
 
 
(3,429)
 
 
(5,020)
 
 
(2,149)
 
Numerator for diluted income (loss) per share
 
$
(706)
 
 
(3,698)
 
 
(1,912)
 
 
 
 
 
 
 
 
 
 
 
 
Denominator for basic income (loss) per share
 
 
25,238,412
 
 
15,624,999
 
 
14,556,050
 
Plus: Incremental shares underlying warrants outstanding
 
 
8,252,777
 
 
5,135,411
 
 
5,150,160
 
Denominator for diluted income (loss) per share
 
 
33,491,189
 
 
20,760,410
 
 
19,706,210
 
Diluted income (loss) per common share
 
$
(0.02)
 
$
(0.18)
 
$
(0.10)
 
 
 
 
(restated)
 
(restated)
 
 
 
 
For the three months
 
For the year
 
 
 
 
ended March 31,
 
ended December 31,
 
 
(amounts in 000s, except share and per share data)
 
2013
 
2010
 
 
 
 
 
 
 
 
 
 
 
Loss per share – Basic:
 
 
 
 
 
 
 
 
Numerator for basic income (loss) per share
 
$
1,514
 
$
3,880
 
 
Denominator for basic income (loss) per share
 
 
12,009,285
 
 
2,087,068
 
 
Basic income (loss) per common share
 
$
0.13
 
$
1.86
 
 
 
 
 
 
 
 
 
 
 
Loss per share – Diluted:
 
 
 
 
 
 
 
 
Numerator for diluted income (loss) per share
 
$
1,514
 
$
3,880
 
 
Adjust: Fair value of dilutive warrants outstanding
 
 
(2,756)
 
 
-
 
 
Numerator for diluted income (loss) per share
 
$
(1,242)
 
$
3,880
 
 
 
 
 
 
 
 
 
 
 
Denominator for basic income (loss) per share
 
 
12,009,285
 
 
2,087,068
 
 
Plus: Incremental shares underlying warrants outstanding
 
 
5,624,075
 
 
-
 
 
Denominator for diluted income (loss) per share
 
 
17,633,360
 
 
2,087,068
 
 
Diluted income (loss) per common share
 
$
(0.07)
 
$
1.86
(1)
 
 
(1)The impact of assumed exercise of warrants is not included because all of the warrants outstanding were “out of the money” during this period.