XML 66 R37.htm IDEA: XBRL DOCUMENT v3.3.1.900
Quarterly Financial Data (Tables)
12 Months Ended
Dec. 31, 2015
Quarterly Financial Data [Abstract]  
Restatement of Prior Periods' Calculation of Diluted Income (Loss) Per Share

The Company corrected its calculation of basic and diluted income (loss) per share of common stock for the changes to net income (loss) and errors in the calculation of the weighted average diluted shares.

 

The following tables present the impact of these corrections:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015

 

Three Months Ended September 30, 2014

 

Nine Months Ended September 30, 2014

 

Three Months Ended June 30, 2014

 

Six Months Ended June 30, 2014

Basic income per share - as originally reported

 

$

1.58 

 

$

5.58 

 

$

6.19 

 

$

3.69 

 

$

0.53 

Difference in basic income per share

 

 

(0.31)

 

 

(1.71)

 

 

(1.82)

 

 

(1.13)

 

 

(0.06)

Basic income per share - restated

 

$

1.27 

 

$

3.87 

 

$

4.37 

 

$

2.56 

 

$

0.47 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share - as originally reported

 

$

1.17 

 

$

3.30 

 

$

3.53 

 

$

2.09 

 

$

0.30 

Difference in diluted loss per share

 

 

(1.50)

 

 

(4.16)

 

 

(5.49)

 

 

(2.72)

 

 

(1.36)

Diluted loss per share - restated

 

$

(0.33)

 

$

(0.86)

 

$

(1.96)

 

$

(0.63)

 

$

(1.06)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As originally reported

 

$

8,941,000 

 

$

20,884,000 

 

$

22,818,000 

 

$

13,555,000 

 

$

1,934,000 

Correction - adjustment related to preferred stockholders' participation in the Company's undistributed earnings

 

 

(1,716,000)

 

 

(6,391,000)

 

 

(6,703,000)

 

 

(4,166,000)

 

 

(202,000)

Numerator for use in basic income per share, as restated

 

$

7,225,000 

 

$

14,493,000 

 

$

16,115,000 

 

$

9,389,000 

 

$

1,732,000 

Correction - adjustment related to warrants and preferred stock

 

 

(9,707,000)

 

 

(19,459,000)

 

 

(27,624,000)

 

 

(13,131,000)

 

 

(8,009,000)

Numerator for use in diluted income (loss) per share, as restated

 

$

(2,482,000)

 

$

(4,966,000)

 

$

(11,509,000)

 

$

(3,742,000)

 

$

(6,277,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As originally reported

 

 

7,658,556 

 

 

6,319,802 

 

 

6,472,093 

 

 

6,497,619 

 

 

6,514,181 

Less antidilutive shares previously incorrectly included in denominator

 

 

(113,069)

 

 

(532,898)

 

 

(587,830)

 

 

(591,594)

 

 

(585,363)

Denominator for use in diluted loss per share, as restated

 

 

7,545,487 

 

 

5,786,904 

 

 

5,884,263 

 

 

5,906,025 

 

 

5,928,818 

 

Outstanding Securities Excluded from Computations of Diluted Weighted Shares Outstanding

The following table summarizes the outstanding securities that have been excluded from the computation of diluted weighted shares outstanding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015

 

Three Months Ended September 30, 2014

 

Nine Months Ended September 30, 2014

 

Three Months Ended June 30, 2014

 

Six Months Ended June 30, 2014

Options, as restated

 

 

360,635 

 

 

436,632 

 

 

436,632 

 

 

499,380 

 

 

499,380 

Warrants, as restated

 

 

167,711 

 

 

167,711 

 

 

140,608 

 

 

140,608 

 

 

140,608 

Shares in escrow, as restated

 

 

 -

 

 

240,000 

 

 

240,000 

 

 

240,000 

 

 

240,000 

Total

 

 

528,346 

 

 

844,343 

 

 

817,240 

 

 

879,988 

 

 

879,988 

 

Quarterly Financial Data

The following tables summarize the unaudited quarterly statements of operations for the Company for 2015 and 2014. The tables include all necessary adjustments, consisting only of normal recurring adjustments necessary in the opinion of management for a fair statement of the results for interim periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

Three-Months Ended

 

Three-Months Ended

 

Three-Months Ended

 

Three-Months Ended

 

 

March 31,

 

June 30,

 

September 30,

 

December 31,

Revenue

 

$

102,000 

 

$

102,000 

 

$

143,000 

 

$

128,000 

Total operating expenses

 

 

2,369,000 

 

 

2,694,000 

 

 

2,571,000 

 

 

3,068,000 

Loss from operations

 

 

(2,267,000)

 

 

(2,592,000)

 

 

(2,428,000)

 

 

(2,940,000)

Other income (expense), net

 

 

(12,226,000)

 

 

13,361,000 

 

 

7,867,000 

 

 

636,000 

Income tax benefit

 

 

 -

 

 

 -

 

 

 -

 

 

73,000 

Net (loss) income

 

 

(14,493,000)

 

 

10,769,000 

 

 

5,439,000 

 

 

(2,231,000)

Accretion of Series B redeemable convertible preferred stock

 

 

(338,000)

 

 

(1,828,000)

 

 

(7,163,000)

 

 

(949,000)

Net (loss) income attributable to common stockholders

 

 

(14,831,000)

 

 

8,941,000 

 

 

(1,724,000)

 

 

(3,180,000)

Net (loss) income per share of common stock – basic - restated for the three months ended June 30, 2015

 

 

(3.49)

 

 

1.27 

 

 

(0.30)

 

 

(0.54)

Net loss per share of common stock – diluted - restated for the three months ended June 30, 2015

 

 

(3.49)

 

 

(0.33)

 

 

(0.30)

 

 

(0.54)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

Three-Months Ended

 

Three-Months Ended

 

Three-Months Ended

 

Three-Months Ended

 

 

March 31,

 

June 30,

 

September 30,

 

December 31, (1)

Revenue

 

$

104,000 

 

$

101,000 

 

$

103,000 

 

$

101,000 

Total operating expenses

 

 

2,638,000 

 

 

3,849,000 

 

 

5,334,000 

 

 

2,698,000 

Loss from operations

 

 

(2,534,000)

 

 

(3,748,000)

 

 

(5,231,000)

 

 

(2,597,000)

Other income (expense), net

 

 

(8,773,000)

 

 

17,621,000 

 

 

26,438,000 

 

 

1,933,000 

Income tax benefit

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Net (loss) income

 

 

(11,307,000)

 

 

13,873,000 

 

 

21,207,000 

 

 

(664,000)

Accretion of Series B redeemable convertible preferred stock

 

 

(314,000)

 

 

(318,000)

 

 

(323,000)

 

 

(330,000)

Net (loss) income attributable to common stockholders

 

 

(11,621,000)

 

 

13,555,000 

 

 

20,884,000 

 

 

(994,000)

Net (loss) income per share of common stock – basic - restated for the three months ended June 30, 2014 and September 30, 2014

 

 

(3.18)

 

 

2.56 

 

 

3.87 

 

 

(0.25)

Net loss per share of common stock – diluted - restated for the three months ended June 30, 2014 and September 30, 2014

 

 

(3.18)

 

 

(0.63)

 

 

(0.86)

 

 

(0.44)

 

 

 

(1)

Not previously reported.