XML 37 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Reverse Merger (Tables)
9 Months Ended
Mar. 31, 2016
Business Combinations [Abstract]  
Schedule of Business Acquisitions by Acquisition, Equity Interest Issued or Issuable [Table Text Block]
The effective consideration transferred was $36,800,000 and is comprised of the following:
 
Fair value of AHV common shares
 
(A)
 
$
22,675,000
 
Preferred stock outstanding
 
(B)
 
 
3,047,000
 
Stock options vested and outstanding
 
(C)
 
 
1,296,000
 
Warrants vested and outstanding
 
(C)
 
 
9,782,000
 
 
 
 
 
 
 
 
Consideration effectively transferred
 
 
 
$
36,800,000
 
 
(A)
Based upon 4,814,226 AHC common shares outstanding at a fair value of $4.71 per share, which was the closing price of AHC common shares on the effective date of the merger.
 
(B)
Represents 28,000 shares of Series B and 605,000 shares of Series D preferred stock as converted into 646,933 common shares with a fair value of $4.71 per share, which was the closing price of AHC common shares on the effective date of the merger.
 
(C)
Represents outstanding and vested AHC stock options and warrants acquired in connection with the reverse merger.
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
The fair value of these stock options and warrants was determined using the Black Scholes model, with the following assumptions:
 
 
 
Options
 
 
Warrants
 
Number of shares
 
 
559,595
 
 
 
3,479,896
 
Weighted average exercise price
 
$
4.46
 
 
$
5.24
 
Volatility
 
 
85.10
%
 
 
85.10
%
Risk-free interest rate
 
 
1.63
%
 
 
1.63
%
Expected dividend rate
 
 
0
%
 
 
0
%
Expected life (years)
 
 
4
 
 
 
4.16
 
Stock Price
 
$
4.71
 
 
$
4.71
 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The fair value of the assets acquired and liabilities assumed were based on management estimates. Based upon the preliminary purchase price allocation, the following table summarizes the estimated provisional fair value of the assets acquired and liabilities assumed at the date of acquisition:
 
Cash and cash equivalents
 
$
30,000
 
Restricted cash
 
 
121,000
 
Accounts receivable
 
 
174,000
 
Inventory
 
 
360,000
 
Prepaid expenses and other current assets
 
 
464,000
 
Property and equipment
 
 
189,000
 
Trade names and licensed technology
 
 
2,344,000
 
Deferred tax assets
 
 
38,804,000
 
Total assets acquired at fair value
 
 
42,486,000
 
 
 
 
 
 
Accounts payable and accrued expenses
 
 
3,860,000
 
Notes payable
 
 
4,078,000
 
Warrant liability
 
 
1,066,000
 
Total liabilities assumed
 
 
9,004,000
 
 
 
 
 
 
Net assets acquired
 
 
33,482,000
 
Goodwill
 
 
3,318,000
 
Total purchase consideration
 
$
36,800,000
 
Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited pro forma results for the three and nine month periods ended March 31, 2016 and 2015 summarizes the consolidated results of operations of the Company, assuming the reverse merger had occurred on July 1, 2014 and after giving effect to the reverse acquisition adjustments, including amortization of tangible and intangible assets acquired in the transaction:
 
 
 
(in thousands)
 
 
 
Three months ended
 
 
 
(As Restated,
See Note 2)
 
 
 
 
 
 
March 31, 2016
 
March 31, 2015
 
Net revenues
 
$
5,623
 
$
5,571
 
Net loss
 
$
(2,356)
 
$
(458)
 
 
 
 
(in thousands)
 
 
 
Nine months ended
 
 
 
(As Restated,
See Note 2)
 
 
 
 
 
 
March 31, 2016
 
March 31, 2015
 
 
 
 
 
 
 
 
 
Net revenues
 
$
29,018
 
$
20,995
 
Net (loss) income
 
$
(4,082)
 
$
296