Net Income (Loss) Attributable to Common Stockholders | 9 Months Ended |
Sep. 30, 2014 |
Earnings Per Share [Abstract] | ' |
Net Income (Loss) Attributable to Common Stockholders | ' |
3 | NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | | | | | | | | | | | | | | | |
|
Net Income (loss) attributable to common stockholders |
|
The following table summarizes the computation of basic and diluted net income (loss) per share attributable to common stockholders of the Company: |
|
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
Numerator: | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | | | | |
Net income (loss) and comprehensive income (loss) | | $ | (2,009,206 | ) | | $ | 9,308,983 | | | $ | (2,742,580 | ) | | $ | 3,765,266 | |
Accretion of preferred stock | | | — | | | | (189,792 | ) | | | (333,082 | ) | | | (463,046 | ) |
Allocation of undistributed earnings to preferred stockholders | | | — | | | | (8,241,671 | ) | | | — | | | | (2,986,631 | ) |
Deemed dividend | | | — | | | | — | | | | (4,053,570 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Net income (loss) attributable to common stockholders – basic | | $ | (2,009,206 | ) | | $ | 877,520 | | | $ | (7,129,232 | ) | | $ | 315,589 | |
| | | | | | | | | | | | | | | | |
Diluted | | | | | | | | | | | | | | | | |
Net income (loss) attributable to common stockholders – basic | | | (2,009,206 | ) | | | 877,520 | | | | (7,129,232 | ) | | | 315,589 | |
Add back: accretion of preferred stock | | | — | | | | — | | | | — | | | | — | |
Add back: allocation of undistributed earnings to preferred stockholders | | | — | | | | — | | | | — | | | | — | |
Less: change in fair value of derivative liabilities | | | — | | | | (10,491,886 | ) | | | (2,327,502 | ) | | | (6,256,086 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) available to common stockholders – diluted | | $ | (2,009,206 | ) | | $ | (9,614,366 | ) | | $ | (9,456,734 | ) | | $ | (5,940,497 | ) |
| | | | | | | | | | | | | | | | |
Denominator: | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | | | | |
Weighted-average number of common shares – basic | | | 5,565,413 | | | | 317,375 | | | | 3,229,338 | | | | 314,972 | |
| | | | | | | | | | | | | | | | |
Diluted | | | | | | | | | | | | | | | | |
Weighted-average number of common shares – basic | | | 5,565,413 | | | | 317,375 | | | | 3,229,338 | | | | 314,972 | |
Rights (treasury stock) | | | — | | | | 456,232 | | | | — | | | | 572,885 | |
Warrants (treasury stock) | | | — | | | | 92,170 | | | | 43,392 | | | | 74,952 | |
Warrants purchase rights (treasury stock) | | | — | | | | 114,060 | | | | — | | | | 143,222 | |
| | | | | | | | | | | | | | | | |
Total weighted average number of common shares – diluted | | | 5,565,413 | | | | 979,837 | | | | 3,272,730 | | | | 1,106,031 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | |
Basic | | $ | (0.36 | ) | | $ | 2.76 | | | $ | (2.21 | ) | | $ | 1 | |
| | | | | | | | | | | | | | | | |
Diluted | | $ | (0.36 | ) | | $ | (9.81 | ) | | $ | (2.89 | ) | | $ | (5.37 | ) |
| | | | | | | | | | | | | | | | |
|
For the nine months ended September 30, 2013, the Company corrected on a prospective basis its calculation of weighted average common shares on a diluted basis from what the Company had disclosed previously for the same period which primarily consisted of the change in fair market value of warrants and derivative liabilities to purchase preferred stock, which were converted to common stock in connection with its Initial Public Offering. The prospective modification reflects changes to the calculation of diluted net loss available to common stockholders from $2,490,820 or $(0.16) per diluted share to $5,940,497. The modification also resulted in a change to the weighted average number of common shares – diluted from 340,529 on a reverse split adjusted basis to 1,106,031. |
|
|
|
The following potentially dilutive securities outstanding, prior to use of the treasury stock method or if-converted method, have been excluded from the computation of diluted weighted-average shares outstanding, because such securities had an antidilutive impact. |
|
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | |
Options to purchase common stock | | | 62,409 | | | | 67,232 | | | | 110,538 | | | | 513,807 | |
Warrants to purchase Preferred Stock | | | — | | | | — | | | | — | | | | — | |
Preferred Stock | | | — | | | | 2,980,797 | | | | 1,614,577 | | | | 2,497,788 | |
Convertible note payable-related parties | | | — | | | | — | | | | 9,885 | | | | — | |
Rights to receive warrants for Preferred Stock | | | — | | | | — | | | | — | | | | — | |
Investor rights to purchase Preferred Stock | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
Total of common stock equivalents | | | 62,409 | | | | 3,048,029 | | | | 1,735,000 | | | | 3,011,595 | |
| | | | | | | | | | | | | | | | |