Nevada
|
000-51543
|
20-5573204
|
||
(State or other jurisdiction of
incorporation or organization)
|
(Commission File No.)
|
(IRS Employee Identification No.)
|
Item 4.02
|
Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review.
|
Current Assets
|
September 30, 2010
As Originally Filed
|
September 30, 2010
As Restated
|
Net Change
|
Purchase Accounting
(ASI)
|
Aug & Sept ASI
|
Aug & Sept
Aura
|
|||||||
Cash and cash equivalents
|
$ 3,206,218
|
$ 3,245,967
|
$ 39,749
|
$ 39,7491
|
|
||||||||
Trade accounts receivable, net
|
$ 10,473,580
|
$ 9,804,096
|
$ (669,484)
|
$ (943,186)
|
2
|
$ 273,7023
|
|
||||||
Inventory, net
|
$ 10,877,596
|
$ 10,987,514
|
$ 109,918
|
$ 33,891
|
4
|
$ -
|
$ 76,027
|
5
|
|||||
Other assets
|
$ 69,029
|
$ 27,325
|
$ (41,704)
|
$ (37,000)
|
6
|
$ -
|
$ (4,704)
|
7
|
|||||
Total Current Assets
|
$ 24,626,423
|
$ 24,064,902
|
$ (561,521)
|
||||||||||
Property and Equipment, net
|
$ 188,836
|
$ 138,311
|
$ (50,525)
|
$ (50,525)
|
8
|
||||||||
Intangible Assets, net
|
$ 4,170,000
|
$ 4,363,666
|
$ 193,666
|
$ 200,000
|
9
|
$ -
|
$ (6,334)
|
10
|
|||||
Goodwill
|
$ 3,931,205
|
$ 5,972,039
|
$ 2,040,834
|
$ 2,040,834
|
11
|
||||||||
Total Assets
|
$ 32,916,464
|
$ 34,538,917
|
$ 1,622,453
|
Footnote: | |
1 |
Increase in cash due to not accounting for ASI bank accounts acquired in the acquisition.
|
2 |
Accounts receivable was overstated due to poor bookkeeping & consolidation.
|
3 |
Revenue that was not booked in proper period.
|
4 |
Incomplete supporting documents.
|
5 |
Inventory reserves decreased by about $50,000 and additional inventory of $26,000 were recorded.
|
6 |
Asset write off from initial schedule.
|
7 |
Prepaid assets from 7/1/10 to 9/30/10 were not decreased for each month.
|
8 |
Expenses below capitalization threshold for Aurasound was recorded as fixed asset but should have been expensed. Also depreciation schedule was updated.
|
9 |
Revised purchase accounting valuation.
|
10 |
Additional amortization expense related to change in purchase accounting.
|
11 |
Revised purchase accounting valuation.
|
Current Liabilities
|
September 30, 2010
As Originally Filed
|
September 30, 2010
As Restated
|
Net Change
|
Purchase Accounting
(ASI)
|
Aug & Sept
ASI
|
Aug & Sept
Aura
|
|||||||
Accounts payable
|
$ 25,918,354
|
$ 29,202,521
|
$ 3,284,167
|
$ 754,884
|
1
|
$ -
|
$ 2,529,283
|
2
|
|||||
Accrued expenses
|
$ 1,014,368
|
$ 236,622
|
$ (777,746)
|
$ (36,320)
|
3
|
$ -
|
$ (741,426)
|
4
|
|||||
Warrantee liability
|
$ 385,444
|
$ -
|
$ (385,444)
|
$ (385,444) 5
|
|
||||||||
Other liabilities
|
$ 383,540
|
$ -
|
$ (383,540)
|
$ -
|
$ (383,540)
|
6
|
|||||||
Total Current Liabilities
|
$ 35,590,170
|
$ 34,327,607
|
$ (1,262,563)
|
||||||||||
Additional paid in capital
|
$ 37,636,800
|
$ 37,899,600
|
$ 262,800
|
$ 262,800
|
7
|
||||||||
Accumulated Deficit
|
$ (37,425,555)
|
$ (37,803,339)
|
$ (377,784)
|
||||||||||
Total Stockholder’s Equity (Deficit)
|
$ 326,294
|
$ 211,310
|
$ (114,984)
|
Footnote: | |
1 |
Accounts payable not recorded in a timely manner.
|
2 |
Vendor and fright expenses that occurred during the period of Aug. 1 to Sept. 30 were originally booked in Oct.
|
3 |
Accrued expenses were incorrectly booked, reclassed to Accounts payables.
|
4 |
Accrued expenses were incorrectly booked, reclassed to Accounts payables.
|
5 |
Aura management team revised the warranty liability and instead set up provisions for inventory, sales returns and rework expenses to properly reflect the business.
|
6 |
Items classified as other liabilities were actually accounts payables transactions.
|
7 |
Increase in PIC is due to debt conversation.
|
Net Income
|
September 30, 2010
As Originally Filed
|
September 30, 2010
As Restated
|
Net Change
|
Purchase Acct
(ASI)
|
Aug & Sept
ASI
|
||||||
Revenue
|
$ 10,720,594
|
$ 10,971,201
|
$ 250,607
|
$ 250,607
|
1
|
||||||
Cost of sales
|
$ 9,034,728
|
$ 9,771,021
|
$ 736,293
|
$ 736,293
|
2
|
||||||
Gross profit
|
$ 1,685,866
|
$ 1,200,180
|
$ (485,686)
|
||||||||
Research and development expense
|
$ 87,468
|
$ 128,449
|
$ 40,981
|
$ 40,981
|
3
|
||||||
Selling, general & administrative expenses
|
$ 1,185,148
|
$ 899,945
|
$ (285,203)
|
$ (285,203)
|
4
|
||||||
Amortization of intangibles
|
$ -
|
$ 136,334
|
$ 136,334
|
$ 136,334
|
5
|
||||||
Total operating expenses
|
$ 1,272,616
|
$ 1,164,728
|
$ (107,888)
|
||||||||
Income from Operations
|
$ 413,250
|
$ 35,452
|
$ (377,798)
|
||||||||
Net income
|
$ 413,234
|
$ 35,452
|
$ (377,782)
|
1 |
$250,607 in sales for Aurasound were recorded in October but belonged to August and September.
|
2 |
Increase in COGS is due to $400,000 increase in freight bills booked for August and September, $107,000 of expenses were reclassed from SGA, and $230,000 were inventory cost.
|
3 |
$40,981 of expenses were initially classed in SGA.
|
4 |
$40,981 of expenses was reclassed to R&D, 136,334 was reclassed to Amortization expense, and about $107,000 were expenses related to cost of sale.
|
5 |
Amortization was originally classified in SGA.
|
AuraSound, Inc.
|
|||
By:
|
/s/ HaraldWeisshaupt
|
||
HaraldWeisshaupt
|
|||
Its: | Chief Executive Officer |