Selected Quarterly Financial Information (Unaudited) | 12 Months Ended |
Feb. 28, 2013 |
Selected Quarterly Financial Information (Unaudited) | 18. Selected Quarterly Financial Information (Unaudited) |
|
The following table sets forth quarterly consolidated quarterly Supplementary Financial Information (unaudited). The information presented for the three month periods ended August 31, 2012 and November 30, 2012 in this Note 21 has not been included in a previously-filed Quarterly Report on Form 10-Q (in thousands except per share amounts). |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarters Ended | | | Quarters Ended | | | Quarters Ended | |
| | May 31, | | | Aug. 31, | | | Nov. 30, | | | Feb. 28, | | | May 31, | | | Aug. 31, | | | Nov. 30, | | | Feb. 29, | | | May 31, | | | Aug. 31, | | | Nov. 30, | | | Feb. 28, | |
| | 2010 | | | 2010 | | | 2010 | | | 2011 | | | 2011 | | | 2011 | | | 2011 | | | 2012 | | | 2012 | | | 2012 | | | 2012 | | | 2013 | |
| | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | | | | | | | | |
Net revenue | | $ | 34,227 | | | $ | 34,821 | | | $ | 52,600 | | | $ | 58,980 | | | $ | 63,968 | | | $ | 76,396 | | | $ | 87,660 | | | $ | 82,136 | | | $ | 76,492 | | | $ | 88,598 | | | $ | 99,202 | | | $ | 69,672 | |
Gross profit (loss) | | | 2,708 | | | | (1,752 | ) | | | 3,351 | | | | 5,769 | | | | 5,609 | | | | 6,828 | | | | 1,011 | | | | (1,237 | ) | | | (8,405 | ) | | | (4,069 | ) | | | (25,204 | ) | | | 1,159 | |
Operating loss | | | (3,102 | ) | | | (9,239 | ) | | | (5,001 | ) | | | (2,818 | ) | | | (6,981 | ) | | | (6,791 | ) | | | (14,553 | ) | | | (90,836 | ) | | | (31,382 | ) | | | (30,673 | ) | | | (51,537 | ) | | | (20,251 | ) |
Net loss | | $ | (4,546 | ) | | $ | (8,259 | ) | | $ | (8,766 | ) | | $ | (11,616 | ) | | $ | (11,753 | ) | | $ | (1,750 | ) | | $ | (17,994 | ) | | $ | (91,955 | ) | | $ | (24,484 | ) | | $ | (33,179 | ) | | $ | (47,024 | ) | | $ | (21,099 | ) |
Net loss per share—basic and diluted | | $ | (0.18 | ) | | $ | (0.31 | ) | | $ | (0.31 | ) | | $ | (0.33 | ) | | $ | (0.26 | ) | | $ | (0.03 | ) | | $ | (0.35 | ) | | $ | (1.64 | ) | | $ | (0.36 | ) | | $ | (0.49 | ) | | $ | (0.69 | ) | | $ | (0.31 | ) |
|
|
(1) | The table below presents the number of potentially dilutive outstanding options, RSUs and warrants to purchase the Company’s common stock excluded from the diluted net income (loss) per share for each period presented (in thousands). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarters Ended | | | Quarters Ended | | | Quarters Ended | |
| | May 31, | | | Aug. 31, | | | Nov. 30, | | | Feb. 28, | | | May 31, | | | Aug. 31, | | | Nov. 30, | | | Feb. 29, | | | May 31, | | | Aug. 31, | | | Nov. 30, | | | Feb. 28, | |
| | 2010 | | | 2010 | | | 2010 | | | 2011 | | | 2011 | | | 2011 | | | 2011 | | | 2012 | | | 2012 | | | 2012 | | | 2012 | | | 2013 | |
| | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | Restated | | | | | | | | | | |
Potentially dilutive shares | | | 5,930 | | | | 5,851 | | | | 8,313 | | | | 8,415 | | | | 9,126 | | | | 1,157 | | | | 9,783 | | | | 9,488 | | | | 11,323 | | | | 12,301 | | | | 12,105 | | | | 12,520 | |
|
|
The following tables present the effects of the restatements described in Note 2, Restatement of Previously-Issued Financial Statements, on the Company’s quarterly condensed consolidated balance sheets as of May 31, 2010, August 31, 2010, November 30, 2010, May 31, 2011, August 31, 2011, November 30, 2011 and May 31, 2012 (in thousands): |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of May 31, 2010 | | | As of August 31, 2010 | | | As of November 30, 2010 | | | | | | | | | | | | | |
| | As Filed | | | Effect of | | | Restated | | | As Filed | | | Effect of | | | Restated | | | As Filed | | | Effect of | | | Restated | | | | | | | | | | | | | |
Restatement | Restatement | Restatement | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | -1 | | | | | | | | | -1 | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 4,311 | | | $ | — | | | $ | 4,311 | | | $ | 2,604 | | | $ | — | | | $ | 2,604 | | | $ | 20,103 | | | $ | — | | | $ | 20,103 | | | | | | | | | | | | | |
Restricted cash | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | | 21,363 | | | | (3,775 | ) | | | 17,588 | | | | 28,107 | | | | (6,200 | ) | | | 21,907 | | | | 30,010 | | | | (4,439 | ) | | | 25,571 | | | | | | | | | | | | | |
Inventories, net | | | 13,573 | | | | 3,003 | | | | 16,576 | | | | 15,395 | | | | 4,215 | | | | 19,610 | | | | 16,482 | | | | 2,197 | | | | 18,679 | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | 3,975 | | | | — | | | | 3,975 | | | | 2,889 | | | | — | | | | 2,889 | | | | 3,131 | | | | — | | | | 3,131 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 43,222 | | | | (772 | ) | | | 42,450 | | | | 48,995 | | | | (1,985 | ) | | | 47,010 | | | | 69,726 | | | | (2,242 | ) | | | 67,484 | | | | | | | | | | | | | |
Property and equipment, net | | | 2,560 | | | | — | | | | 2,560 | | | | 2,443 | | | | — | | | | 2,443 | | | | 2,550 | | | | — | | | | 2,550 | | | | | | | | | | | | | |
Intangible assets, net | | | 70 | | | | — | | | | 70 | | | | 53 | | | | — | | | | 53 | | | | 35 | | | | — | | | | 35 | | | | | | | | | | | | | |
Goodwill | | | 10,097 | | | | — | | | | 10,097 | | | | 9,989 | | | | — | | | | 9,989 | | | | 9,989 | | | | — | | | | 9,989 | | | | | | | | | | | | | |
Non-current deferred tax assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Other assets | | | 716 | | | | — | | | | 716 | | | | 685 | | | | — | | | | 685 | | | | 710 | | | | — | | | | 710 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 56,665 | | | $ | (772 | ) | | $ | 55,893 | | | $ | 62,165 | | | $ | (1,985 | ) | | $ | 60,180 | | | $ | 83,010 | | | $ | (2,242 | ) | | $ | 80,768 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans payable | | $ | 10,666 | | | $ | — | | | $ | 10,666 | | | $ | 13,324 | | | $ | — | | | $ | 13,324 | | | $ | 15,437 | | | $ | — | | | $ | 15,437 | | | | | | | | | | | | | |
Accounts payable | | | 25,825 | | | | — | | | | 25,825 | | | | 37,543 | | | | — | | | | 37,543 | | | | 38,350 | | | | — | | | | 38,350 | | | | | | | | | | | | | |
Accrued and other liabilities | | | 3,678 | | | | 1,702 | | | | 5,380 | | | | 4,572 | | | | 1,160 | | | | 5,732 | | | | 6,560 | | | | 1,330 | | | | 7,890 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 40,169 | | | | 1,702 | | | | 41,871 | | | | 55,439 | | | | 1,160 | | | | 56,599 | | | | 60,347 | | | | 1,330 | | | | 61,677 | | | | | | | | | | | | | |
Common stock warrant liability | | | 2,980 | | | | — | | | | 2,980 | | | | 529 | | | | — | | | | 529 | | | | 3,317 | | | | — | | | | 3,317 | | | | | | | | | | | | | |
Non-current deferred tax liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Other long-term liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 43,149 | | | | 1,702 | | | | 44,851 | | | | 55,968 | | | | 1,160 | | | | 57,128 | | | | 63,664 | | | | 1,330 | | | | 64,994 | | | | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Common stock | | | 66 | | | | — | | | | 66 | | | | 66 | | | | — | | | | 66 | | | | 85 | | | | — | | | | 85 | | | | | | | | | | | | | |
Additional paid-in capital | | | 43,925 | | | | — | | | | 43,925 | | | | 44,196 | | | | — | | | | 44,196 | | | | 65,707 | | | | — | | | | 65,707 | | | | | | | | | | | | | |
Accumulated deficit | | | (30,311 | ) | | | (2,474 | ) | | | (32,785 | ) | | | (37,899 | ) | | | (3,145 | ) | | | (41,044 | ) | | | (46,238 | ) | | | (3,572 | ) | | | (49,810 | ) | | | | | | | | | | | | |
Accumulated other comprehensive loss | | | (164 | ) | | | — | | | | (164 | ) | | | (166 | ) | | | — | | | | (166 | ) | | | (208 | ) | | | — | | | | (208 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 13,516 | | | | (2,474 | ) | | | 11,042 | | | | 6,197 | | | | (3,145 | ) | | | 3,052 | | | | 19,346 | | | | (3,572 | ) | | | 15,774 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 56,665 | | | $ | (772 | ) | | $ | 55,893 | | | $ | 62,165 | | | $ | (1,985 | ) | | $ | 60,180 | | | $ | 83,010 | | | $ | (2,242 | ) | | $ | 80,768 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of May 31, 2011 | | | As of August 31, 2011 | | | As of November 30, 2011 | | | | | | | | | | | | | |
| | As Filed | | | Effect of | | | Restated | | | As Filed | | | Effect of | | | Restated | | | As Filed | | | Effect of | | | Restated | | | | | | | | | | | | | |
Restatement | Restatement | Restatement | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | -1 | | | | | | | | | -1 | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 64,357 | | | $ | — | | | $ | 64,357 | | | $ | 45,562 | | | $ | — | | | $ | 45,562 | | | $ | 38,583 | | | $ | — | | | $ | 38,583 | | | | | | | | | | | | | |
Restricted cash | | | 1,362 | | | | — | | | | 1,362 | | | | 62 | | | | — | | | | 62 | | | | 62 | | | | — | | | | 62 | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | | 44,420 | | | | (15,204 | ) | | | 29,216 | | | | 45,008 | | | | (13,638 | ) | | | 31,370 | | | | 65,642 | | | | (18,064 | ) | | | 47,578 | | | | | | | | | | | | | |
Inventories, net | | | 34,639 | | | | 9,457 | | | | 44,096 | | | | 59,003 | | | | 4,409 | | | | 63,412 | | | | 77,760 | | | | (226 | ) | | | 77,534 | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | 4,159 | | | | — | | | | 4,159 | | | | 5,795 | | | | — | | | | 5,795 | | | | 6,934 | | | | — | | | | 6,934 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 148,937 | | | | (5,747 | ) | | | 143,190 | | | | 155,430 | | | | (9,229 | ) | | | 146,201 | | | | 188,981 | | | | (18,290 | ) | | | 170,691 | | | | | | | | | | | | | |
Property and equipment, net | | | 3,446 | | | | — | | | | 3,446 | | | | 3,653 | | | | — | | | | 3,653 | | | | 5,011 | | | | — | | | | 5,011 | | | | | | | | | | | | | |
Intangibles, net | | | 1,769 | | | | — | | | | 1,769 | | | | 1,746 | | | | — | | | | 1,746 | | | | 6,064 | | | | — | | | | 6,064 | | | | | | | | | | | | | |
Goodwill | | | 46,834 | | | | 393 | | | | 47,227 | | | | 46,834 | | | | 393 | | | | 47,227 | | | | 46,834 | | | | 393 | | | | 47,227 | | | | | | | | | | | | | |
Non-current deferred tax assets | | | — | | | | 58 | | | | 58 | | | | — | | | | 58 | | | | 58 | | | | — | | | | 58 | | | | 58 | | | | | | | | | | | | | |
Other assets | | | 47 | | | | — | | | | 47 | | | | 347 | | | | — | | | | 347 | | | | 182 | | | | — | | | | 182 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 201,033 | | | $ | (5,296 | ) | | $ | 195,737 | | | $ | 208,010 | | | $ | (8,778 | ) | | $ | 199,232 | | | $ | 247,072 | | | $ | (17,839 | ) | | $ | 229,233 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans payable | | $ | 924 | | | $ | — | | | $ | 924 | | | $ | — | | | $ | — | | | $ | — | | | $ | 22,723 | | | $ | — | | | $ | 22,723 | | | | | | | | | | | | | |
Accounts payable | | | 46,793 | | | | — | | | | 46,793 | | | | 56,172 | | | | — | | | | 56,172 | | | | 67,289 | | | | 1 | | | | 67,290 | | | | | | | | | | | | | |
Accrued and other liabilities | | | 9,222 | | | | 2,697 | | | | 11,919 | | | | 8,683 | | | | 3,923 | | | | 12,606 | | | | 10,403 | | | | 11,649 | | | | 22,052 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 56,939 | | | | 2,697 | | | | 59,636 | | | | 64,855 | | | | 3,923 | | | | 68,778 | | | | 100,415 | | | | 11,650 | | | | 112,065 | | | | | | | | | | | | | |
Common stock warrant liability | | | 12,519 | | | | — | | | | 12,519 | | | | 7,132 | | | | — | | | | 7,132 | | | | 10,130 | | | | — | | | | 10,130 | | | | | | | | | | | | | |
Non-current deferred tax liabilities | | | — | | | | 510 | | | | 510 | | | | — | | | | 627 | | | | 627 | | | | — | | | | 736 | | | | 736 | | | | | | | | | | | | | |
Other long-term liabilities | | | — | | | | 93 | | | | 93 | | | | — | | | | 242 | | | | 242 | | | | 208 | | | | 433 | | | | 641 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 69,458 | | | | 3,300 | | | | 72,758 | | | | 71,987 | | | | 4,792 | | | | 76,779 | | | | 110,753 | | | | 12,819 | | | | 123,572 | | | | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Common stock | | | 129 | | | | — | | | | 129 | | | | 129 | | | | — | | | | 129 | | | | 130 | | | | — | | | | 130 | | | | | | | | | | | | | |
Additional paid-in capital | | | 196,557 | | | | — | | | | 196,557 | | | | 197,830 | | | | — | | | | 197,830 | | | | 199,106 | | | | — | | | | 199,106 | | | | | | | | | | | | | |
Accumulated deficit | | | (64,583 | ) | | | (8,596 | ) | | | (73,179 | ) | | | (61,359 | ) | | | (13,570 | ) | | | (74,929 | ) | | | (62,265 | ) | | | (30,658 | ) | | | (92,923 | ) | | | | | | | | | | | | |
Accumulated other comprehensive loss | | | (528 | ) | | | — | | | | (528 | ) | | | (577 | ) | | | — | | | | (577 | ) | | | (652 | ) | | | — | | | | (652 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 131,575 | | | | (8,596 | ) | | | 122,979 | | | | 136,023 | | | | (13,570 | ) | | | 122,453 | | | | 136,319 | | | | (30,658 | ) | | | 105,661 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 201,033 | | | $ | (5,296 | ) | | $ | 195,737 | | | $ | 208,010 | | | $ | (8,778 | ) | | $ | 199,232 | | | $ | 247,072 | | | $ | (17,839 | ) | | $ | 229,233 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of May 31, 2012 | | | As of | | | As of | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
August 31, | November 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2012 | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As Filed | | | Effect of | | | Restated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restatement | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 43,232 | | | $ | (250 | ) | | $ | 42,982 | | | $ | 31,982 | | | $ | 15,467 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash | | | — | | | | — | | | | — | | | | 62 | | | | 62 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | | 89,101 | | | | (43,160 | ) | | | 45,941 | | | | 38,701 | | | | 17,218 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Inventories, net | | | 125,792 | | | | 12,464 | | | | 138,256 | | | | 143,677 | | | | 61,890 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | 12,937 | | | | (2,686 | ) | | | 10,251 | | | | 9,830 | | | | 7,462 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 271,062 | | | | (33,632 | ) | | | 237,430 | | | | 224,252 | | | | 102,099 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net | | | 5,878 | | | | — | | | | 5,878 | | | | 8,824 | | | | 8,402 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangibles, net | | | 8,511 | | | | — | | | | 8,511 | | | | 7,268 | | | | 5,318 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill | | | 60,428 | | | | (60,428 | ) | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current deferred tax assets | | | — | | | | 84 | | | | 84 | | | | 84 | | | | 84 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other assets | | | 203 | | | | 249 | | | | 452 | | | | 855 | | | | 845 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 346,082 | | | $ | (93,727 | ) | | $ | 252,355 | | | $ | 241,283 | | | $ | 116,748 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans payable | | $ | — | | | $ | — | | | $ | — | | | $ | 20,000 | | | $ | 14,827 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | 79,688 | | | | 122 | | | | 79,810 | | | | 83,517 | | | | 30,276 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued and other liabilities | | | 11,853 | | | | 34,636 | | | | 46,489 | | | | 40,297 | | | | 23,080 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 91,541 | | | | 34,758 | | | | 126,299 | | | | 143,814 | | | | 68,183 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock warrant liability | | | 4,070 | | | | — | | | | 4,070 | | | | 6,084 | | | | 1,185 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current deferred tax liabilities | | | — | | | | 323 | | | | 323 | | | | 323 | | | | 323 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other long-term liabilities | | | 344 | | | | 898 | | | | 1,242 | | | | 1,463 | | | | 1,573 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 95,955 | | | | 35,979 | | | | 131,934 | | | | 151,684 | | | | 71,264 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock | | | — | | | | — | | | | — | | | | 0 | | | | 0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | | 169 | | | | — | | | | 169 | | | | 169 | | | | 169 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional paid-in capital | | | 330,114 | | | | 245 | | | | 330,359 | | | | 332,567 | | | | 335,392 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit | | | (79,411 | ) | | | (129,951 | ) | | | (209,362 | ) | | | (242,541 | ) | | | (289,565 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated other comprehensive loss | | | (745 | ) | | | — | | | | (745 | ) | | | (596 | ) | | | (512 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 250,127 | | | | (129,706 | ) | | | 120,421 | | | | 89,599 | | | | 45,484 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 346,082 | | | $ | (93,727 | ) | | $ | 252,355 | | | $ | 241,283 | | | $ | 116,748 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
The following tables present the effects of the restatements described in Note 2, Restatements of Previously-Issued Financial Statements, on the Company’s quarterly condensed consolidated statements of operations for the quarters ended May 31, 2010, August 31, 2010, November 30, 2010, May 31, 2011, August 31, 2011, November 30, 2011 and May 31, 2012 (in thousands). |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Three Months Ended | | | Three Months Ended | | | | | | | | | | | | | |
31-May-10 | 31-Aug-10 | 30-Nov-10 | | | | | | | | | | | | |
| | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | | | | | | | | | | | |
Restatement | Restatement | Restatement | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | -1 | | | | | | | | | -1 | | | | | | | | | | | | | | | | |
Net revenue | | $ | 34,283 | | | $ | (56 | ) | | $ | 34,227 | | | $ | 38,045 | | | $ | (3,224 | ) | | $ | 34,821 | | | $ | 53,222 | | | $ | (622 | ) | | $ | 52,600 | | | | | | | | | | | | | |
Cost of revenue | | | 30,119 | | | | 1,400 | | | | 31,519 | | | | 36,425 | | | | 148 | | | | 36,573 | | | | 45,561 | | | | 3,688 | | | | 49,249 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 4,164 | | | | (1,456 | ) | | | 2,708 | | | | 1,620 | | | | (3,372 | ) | | | (1,752 | ) | | | 7,661 | | | | (4,310 | ) | | | 3,351 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | 1,564 | | | | (701 | ) | | | 863 | | | | 1,694 | | | | (724 | ) | | | 970 | | | | 1,914 | | | | (726 | ) | | | 1,188 | | | | | | | | | | | | | |
Sales and marketing | | | 2,735 | | | | (318 | ) | | | 2,417 | | | | 3,642 | | | | (889 | ) | | | 2,753 | | | | 4,763 | | | | (1,741 | ) | | | 3,022 | | | | | | | | | | | | | |
General and administrative | | | 3,269 | | | | (739 | ) | | | 2,530 | | | | 4,852 | | | | (1,088 | ) | | | 3,764 | | | | 5,558 | | | | (2,410 | ) | | | 3,148 | | | | | | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 994 | | | | 994 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 7,568 | | | | (1,758 | ) | | | 5,810 | | | | 10,188 | | | | (2,701 | ) | | | 7,487 | | | | 12,235 | | | | (3,883 | ) | | | 8,352 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | | (3,404 | ) | | | 302 | | | | (3,102 | ) | | | (8,568 | ) | | | (671 | ) | | | (9,239 | ) | | | (4,574 | ) | | | (427 | ) | | | (5,001 | ) | | | | | | | | | | | | |
Change in fair value of common stock warrants | | | (899 | ) | | | — | | | | (899 | ) | | | 2,450 | | | | — | | | | 2,450 | | | | (2,788 | ) | | | — | | | | (2,788 | ) | | | | | | | | | | | | |
Other expense, net | | | (3 | ) | | | — | | | | (3 | ) | | | (8 | ) | | | — | | | | (8 | ) | | | (101 | ) | | | — | | | | (101 | ) | | | | | | | | | | | | |
Interest and financing costs | | | (542 | ) | | | — | | | | (542 | ) | | | (626 | ) | | | — | | | | (626 | ) | | | (851 | ) | | | — | | | | (851 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes | | | (4,848 | ) | | | 302 | | | | (4,546 | ) | | | (6,752 | ) | | | (671 | ) | | | (7,423 | ) | | | (8,314 | ) | | | (427 | ) | | | (8,741 | ) | | | | | | | | | | | | |
Provision for income taxes | | | — | | | | — | | | | — | | | | 836 | | | | — | | | | 836 | | | | 25 | | | | — | | | | 25 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (4,848 | ) | | $ | 302 | | | $ | (4,546 | ) | | $ | (7,588 | ) | | $ | (671 | ) | | $ | (8,259 | ) | | $ | (8,339 | ) | | $ | (427 | ) | | $ | (8,766 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | (0.19 | ) | | $ | 0.01 | | | $ | (0.18 | ) | | $ | (0.29 | ) | | $ | (0.03 | ) | | $ | (0.31 | ) | | $ | (0.29 | ) | | $ | (0.01 | ) | | $ | (0.31 | ) | | | | | | | | | | | | |
Diluted | | $ | (0.19 | ) | | $ | 0.01 | | | $ | (0.18 | ) | | $ | (0.29 | ) | | $ | (0.03 | ) | | $ | (0.31 | ) | | $ | (0.29 | ) | | $ | (0.01 | ) | | $ | (0.31 | ) | | | | | | | | | | | | |
Shares used in net (loss) income per share computation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 25,180 | | | | — | | | | 25,180 | | | | 26,573 | | | | — | | | | 26,573 | | | | 28,576 | | | | — | | | | 28,576 | | | | | | | | | | | | | |
Diluted | | | 25,180 | | | | — | | | | 25,180 | | | | 26,573 | | | | — | | | | 26,573 | | | | 28,576 | | | | — | | | | 28,576 | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Three Months Ended | | | Three Months Ended | | | | | | | | | | | | | |
31-May-11 | 31-Aug-11 | 30-Nov-11 | | | | | | | | | | | | |
| | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | | | | | | | | | | | |
Restatement | Restatement | Restatement | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | -1 | | | | | | | | | -1 | | | | | | | | | | | | | | | | |
Net revenue | | $ | 73,794 | | | $ | (9,826 | ) | | $ | 63,968 | | | $ | 78,454 | | | $ | (2,058 | ) | | $ | 76,396 | | | $ | 103,084 | | | $ | (15,424 | ) | | $ | 87,660 | | | | | | | | | | | | | |
Cost of revenue | | | 59,050 | | | | (691 | ) | | | 58,359 | | | | 61,523 | | | | 8,046 | | | | 69,569 | | | | 79,909 | | | | 6,740 | | | | 86,649 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 14,744 | | | | (9,135 | ) | | | 5,609 | | | | 16,931 | | | | (10,104 | ) | | | 6,827 | | | | 23,175 | | | | (22,164 | ) | | | 1,011 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | 4,267 | | | | (735 | ) | | | 3,532 | | | | 7,182 | | | | (1,212 | ) | | | 5,970 | | | | 7,045 | | | | 10 | | | | 7,055 | | | | | | | | | | | | | |
Sales and marketing | | | 4,494 | | | | (337 | ) | | | 4,157 | | | | 5,850 | | | | (946 | ) | | | 4,904 | | | | 7,240 | | | | (1,794 | ) | | | 5,446 | | | | | | | | | | | | | |
General and administrative | | | 5,645 | | | | (2,446 | ) | | | 3,199 | | | | 5,842 | | | | (3,098 | ) | | | 2,744 | | | | 6,544 | | | | (3,481 | ) | | | 3,063 | | | | | | | | | | | | | |
Acquisition-related charges | | | 1,702 | | | | — | | | | 1,702 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Special inventory charge | | | 2,975 | | | | (2,975 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 19,083 | | | | (6,493 | ) | | | 12,590 | | | | 18,874 | | | | (5,256 | ) | | | 13,618 | | | | 20,829 | | | | (5,265 | ) | | | 15,564 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (4,339 | ) | | | (2,642 | ) | | | (6,981 | ) | | | (1,943 | ) | | | (4,848 | ) | | | (6,791 | ) | | | 2,346 | | | | (16,899 | ) | | | (14,553 | ) | | | | | | | | | | | | |
Change in fair value of common stock warrants | | | (4,241 | ) | | | — | | | | (4,241 | ) | | | 5,387 | | | | — | | | | 5,387 | | | | (2,998 | ) | | | — | | | | (2,998 | ) | | | | | | | | | | | | |
Other (expense), income net | | | (75 | ) | | | — | | | | (75 | ) | | | 2 | | | | — | | | | 2 | | | | (64 | ) | | | — | | | | (64 | ) | | | | | | | | | | | | |
Interest and financing costs | | | (438 | ) | | | 136 | | | | (302 | ) | | | (221 | ) | | | 140 | | | | (81 | ) | | | (191 | ) | | | 111 | | | | (80 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes | | | (9,093 | ) | | | (2,506 | ) | | | (11,599 | ) | | | 3,225 | | | | (4,708 | ) | | | (1,483 | ) | | | (907 | ) | | | (16,788 | ) | | | (17,695 | ) | | | | | | | | | | | | |
Provision for (benefit from) income taxes | | | — | | | | 154 | | | | 154 | | | | 1 | | | | 266 | | | | 267 | | | | (1 | ) | | | 300 | | | | 299 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (9,093 | ) | | $ | (2,660 | ) | | $ | (11,753 | ) | | $ | 3,224 | | | $ | (4,974 | ) | | $ | (1,750 | ) | | $ | (906 | ) | | $ | (17,088 | ) | | $ | (17,994 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | (0.20 | ) | | $ | (0.06 | ) | | $ | (0.26 | ) | | $ | 0.06 | | | $ | (0.09 | ) | | $ | (0.03 | ) | | $ | (0.02 | ) | | $ | (0.33 | ) | | $ | (0.35 | ) | | | | | | | | | | | | |
Diluted | | $ | (0.20 | ) | | $ | (0.06 | ) | | $ | (0.26 | ) | | $ | 0.06 | | | $ | (0.09 | ) | | $ | (0.03 | ) | | $ | (0.02 | ) | | $ | (0.33 | ) | | $ | (0.35 | ) | | | | | | | | | | | | |
Shares used in net (loss) income per share computation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 44,463 | | | | — | | | | 44,463 | | | | 51,614 | | | | — | | | | 51,614 | | | | 51,824 | | | | — | | | | 51,824 | | | | | | | | | | | | | |
Diluted | | | 44,463 | | | | — | | | | 44,463 | | | | 54,700 | | | | — | | | | 51,614 | | | | 51,824 | | | | — | | | | 51,824 | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 31-May-12 | | | August 31, 2012 | | | November 30, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As filed | | | Effect of | | | Restated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restatement | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | 113,620 | | | $ | (37,128 | ) | | $ | 76,492 | | | $ | 88,598 | | | $ | 99,202 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | 85,189 | | | | (292 | ) | | | 84,897 | | | | 92,667 | | | | 124,406 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 28,431 | | | | (36,836 | ) | | | (8,405 | ) | | | (4,069 | ) | | | (25,204 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | 19,280 | | | | (7,475 | ) | | | 11,805 | | | | 11,489 | | | | 8,831 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 13,421 | | | | (6,672 | ) | | | 6,749 | | | | 8,373 | | | | 7,160 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General, administrative and operations | | | 8,667 | | | | (4,244 | ) | | | 4,423 | | | | 5,961 | | | | 7,456 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | 781 | | | | 1,411 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restructuring charges | | | — | | | | — | | | | — | | | | — | | | | 1,475 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 41,368 | | | | (18,391 | ) | | | 22,977 | | | | 26,604 | | | | 26,333 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | | (12,937 | ) | | | (18,445 | ) | | | (31,382 | ) | | | (30,673 | ) | | | (51,537 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of common stock warrants | | | 7,017 | | | | — | | | | 7,017 | | | | (2,084 | ) | | | 4,899 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other expense, net | | | (104 | ) | | | — | | | | (104 | ) | | | (258 | ) | | | (127 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and financing costs | | | (229 | ) | | | 173 | | | | (56 | ) | | | (40 | ) | | | (171 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes | | | (6,253 | ) | | | (18,272 | ) | | | (24,525 | ) | | | (33,055 | ) | | | (46,936 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for (benefit from) income taxes | | | 1 | | | | (42 | ) | | | (41 | ) | | | 124 | | | | 88 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (6,254 | ) | | $ | (18,230 | ) | | $ | (24,484 | ) | | $ | (33,179 | ) | | $ | (47,024 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | (0.09 | ) | | $ | (0.27 | ) | | $ | (0.36 | ) | | $ | (0.49 | ) | | $ | (0.69 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | (0.09 | ) | | $ | (0.27 | ) | | $ | (0.36 | ) | | $ | (0.49 | ) | | $ | (0.69 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares used in net loss per share computation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 67,504 | | | | — | | | | 67,504 | | | | 67,679 | | | | 67,705 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted | | | 67,504 | | | | — | | | | 67,504 | | | | 67,679 | | | | 67,705 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
The following tables present the effects of the restatements described in Note 2, Restatements of Previously-Issued Financial Statements, on the Company’s year-to-date condensed consolidated statements of cash flows for each of the quarters ended May 31, 2010, August 31, 2010, November 30, 2010, May 31, 2011, August 31, 2011, November 30, 2011 and May 31, 2012 (in thousands). |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | | | Nine Months Ended | | | | | | | | | | | | | |
31-May-10 | 31-Aug-10 | 30-Nov-10 | | | | | | | | | | | | |
| | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | | | | | | | | | | | |
Restatement | Restatement | Restatement | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | -1 | | | | | | | | | -1 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (4,848 | ) | | $ | 302 | | | $ | (4,546 | ) | | $ | (12,436 | ) | | $ | (369 | ) | | $ | (12,805 | ) | | $ | (20,775 | ) | | $ | (796 | ) | | $ | (21,571 | ) | | | | | | | | | | | | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation of property and equipment | | | 257 | | | | — | | | | 257 | | | | 528 | | | | — | | | | 528 | | | | 807 | | | | — | | | | 807 | | | | | | | | | | | | | |
Amortization of intangible assets | | | 18 | | | | — | | | | 18 | | | | 35 | | | | — | | | | 35 | | | | 53 | | | | — | | | | 53 | | | | | | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 994 | | | | 994 | | | | | | | | | | | | | |
Provisions for accounts receivable allowances | | | 289 | | | | 2,738 | | | | 3,027 | | | | 496 | | | | 6,458 | | | | 6,954 | | | | 931 | | | | 12,993 | | | | 13,924 | | | | | | | | | | | | | |
Stock-based compensation | | | 184 | | | | — | | | | 184 | | | | 384 | | | | — | | | | 384 | | | | 624 | | | | — | | | | 624 | | | | | | | | | | | | | |
Change in fair value of common stock warrants | | | 899 | | | | — | | | | 899 | | | | (1,551 | ) | | | — | | | | (1,551 | ) | | | 1,236 | | | | — | | | | 1,236 | | | | | | | | | | | | | |
Deferred income taxes | | | — | | | | — | | | | — | | | | 836 | | | | — | | | | 836 | | | | 836 | | | | — | | | | 836 | | | | | | | | | | | | | |
Non-cash portion of restructuring | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Provision for inventory write-downs | | | — | | | | 4 | | | | 4 | | | | 2,796 | | | | 14 | | | | 2,810 | | | | 3,696 | | | | (1,486 | ) | | | 2,210 | | | | | | | | | | | | | |
Non-cash asset acquisition | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 644 | | | | (644 | ) | | | — | | | | | | | | | | | | | |
Changes in operating assets and liabilities, net of effect of acquisitions: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | (1,272 | ) | | | (3,267 | ) | | | (4,539 | ) | | | (8,223 | ) | | | (4,562 | ) | | | (12,785 | ) | | | (10,561 | ) | | | (12,858 | ) | | | (23,419 | ) | | | | | | | | | | | | |
Inventories | | | (3,727 | ) | | | 234 | | | | (3,493 | ) | | | (8,345 | ) | | | (988 | ) | | | (9,333 | ) | | | (10,332 | ) | | | 2,531 | | | | (7,801 | ) | | | | | | | | | | | | |
Prepaid expenses and other assets | | | (953 | ) | | | — | | | | (953 | ) | | | (704 | ) | | | — | | | | (704 | ) | | | (945 | ) | | | — | | | | (945 | ) | | | | | | | | | | | | |
Accounts payable | | | (493 | ) | | | — | | | | (493 | ) | | | 11,225 | | | | — | | | | 11,225 | | | | 12,032 | | | | — | | | | 12,032 | | | | | | | | | | | | | |
Income taxes, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Accrued and other liabilities | | | (711 | ) | | | (11 | ) | | | (722 | ) | | | 183 | | | | (553 | ) | | | (370 | ) | | | 2,171 | | | | (384 | ) | | | 1,787 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (10,357 | ) | | | — | | | | (10,357 | ) | | | (14,776 | ) | | | — | | | | (14,776 | ) | | | (19,583 | ) | | | 350 | | | | (19,233 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment purchases | | | (188 | ) | | | — | | | | (188 | ) | | | (342 | ) | | | — | | | | (342 | ) | | | (728 | ) | | | — | | | | (728 | ) | | | | | | | | | | | | |
Acquisitions, net of cash acquired | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (350 | ) | | | (350 | ) | | | | | | | | | | | | |
(Increase) decrease in deposits | | | (10 | ) | | | — | | | | (10 | ) | | | 21 | | | | — | | | | 21 | | | | 21 | | | | — | | | | 21 | | | | | | | | | | | | | |
Asset acquisition earn out payments | | | (143 | ) | | | — | | | | (143 | ) | | | (35 | ) | | | — | | | | (35 | ) | | | (60 | ) | | | — | | | | (60 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (341 | ) | | | — | | | | (341 | ) | | | (356 | ) | | | — | | | | (356 | ) | | | (767 | ) | | | (350 | ) | | | (1,117 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of common stock, net | | | 13,973 | | | | — | | | | 13,973 | | | | 13,957 | | | | — | | | | 13,957 | | | | 34,287 | | | | — | | | | 34,287 | | | | | | | | | | | | | |
Proceeds from employee stock programs, net | | | — | | | | — | | | | — | | | | 87 | | | | — | | | | 87 | | | | 403 | | | | — | | | | 403 | | | | | | | | | | | | | |
Proceeds from (repayments of) bank loan, net | | | 62 | | | | — | | | | 62 | | | | 2,720 | | | | — | | | | 2,720 | | | | 5,083 | | | | — | | | | 5,083 | | | | | | | | | | | | | |
(Repayment) increase of shareholder loan | | | (250 | ) | | | — | | | | (250 | ) | | | (250 | ) | | | — | | | | (250 | ) | | | (500 | ) | | | — | | | | (500 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 13,785 | | | | — | | | | 13,785 | | | | 16,514 | | | | — | | | | 16,514 | | | | 39,273 | | | | — | | | | 39,273 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of foreign exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | — | | | | (2 | ) | | | — | | | | (2 | ) | | | (44 | ) | | | — | | | | (44 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 3,087 | | | | — | | | | 3,087 | | | | 1,380 | | | | — | | | | 1,380 | | | | 18,879 | | | | — | | | | 18,879 | | | | | | | | | | | | | |
Cash and cash equivalents at beginning of period | | | 1,224 | | | | — | | | | 1,224 | | | | 1,224 | | | | — | | | | 1,224 | | | | 1,224 | | | | — | | | | 1,224 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 4,311 | | | $ | — | | | $ | 4,311 | | | $ | 2,604 | | | $ | — | | | $ | 2,604 | | | $ | 20,103 | | | $ | — | | | $ | 20,103 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental disclosures: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest paid | | $ | 267 | | | $ | — | | | $ | 267 | | | $ | 545 | | | $ | — | | | $ | 545 | | | $ | 888 | | | $ | — | | | $ | 888 | | | | | | | | | | | | | |
Income taxes paid | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 25 | | | | — | | | | 25 | | | | | | | | | | | | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for Solid Data Systems acquisition | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 644 | | | | 644 | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | | | Nine Months Ended | | | | | | | | | | | | | |
May 31, 2011 | August 31, 2011 | November 30, 2011 | | | | | | | | | | | | |
| | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | As filed | | | Effect of | | | Restated | | | | | | | | | | | | | |
Restatement | Restatement | Restatement | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | -1 | | | | | | | | | -1 | | | | | | | | | | | | | | | | |
| | (in thousands) | | | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (9,093 | ) | | $ | (2,660 | ) | | $ | (11,753 | ) | | $ | (5,869 | ) | | $ | (7,634 | ) | | $ | (13,503 | ) | | $ | (6,775 | ) | | $ | (24,722 | ) | | $ | (31,497 | ) | | | | | | | | | | | | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation of property and equipment | | | 445 | | | | — | | | | 445 | | | | 841 | | | | — | | | | 841 | | | | 1,252 | | | | — | | | | 1,252 | | | | | | | | | | | | | |
Amortization of intangible assets | | | 33 | | | | — | | | | 33 | | | | 56 | | | | — | | | | 56 | | | | 267 | | | | (38 | ) | | | 229 | | | | | | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 38 | | | | 38 | | | | | | | | | | | | | |
Provisions for accounts receivable allowances | | | 458 | | | | 6,515 | | | | 6,973 | | | | 635 | | | | 10,247 | | | | 10,882 | | | | 837 | | | | 18,111 | | | | 18,948 | | | | | | | | | | | | | |
Stock-based compensation | | | 676 | | | | — | | | | 676 | | | | 1,475 | | | | — | | | | 1,475 | | | | 2,417 | | | | — | | | | 2,417 | | | | | | | | | | | | | |
Change in fair value of common stock warrants | | | 4,241 | | | | — | | | | 4,241 | | | | (1,146 | ) | | | — | | | | (1,146 | ) | | | 1,852 | | | | — | | | | 1,852 | | | | | | | | | | | | | |
Deferred income taxes | | | — | | | | (80 | ) | | | (80 | ) | | | — | | | | 37 | | | | 37 | | | | — | | | | 146 | | | | 146 | | | | | | | | | | | | | |
Provision for inventory write-downs | | | 3,596 | | | | (2,491 | ) | | | 1,105 | | | | 4,610 | | | | 800 | | | | 5,410 | | | | 5,407 | | | | 6,756 | | | | 12,163 | | | | | | | | | | | | | |
Changes in operating assets and liabilities, net of effect of acquisitions: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | (13,179 | ) | | | 862 | | | | (12,317 | ) | | | (13,944 | ) | | | (4,436 | ) | | | (18,380 | ) | | | (34,780 | ) | | | (7,873 | ) | | | (42,653 | ) | | | | | | | | | | | | |
Inventories | | | (15,408 | ) | | | (2,920 | ) | | | (18,328 | ) | | | (40,786 | ) | | | (1,163 | ) | | | (41,949 | ) | | | (60,340 | ) | | | (2,484 | ) | | | (62,824 | ) | | | | | | | | | | | | |
Prepaid expenses and other assets | | | (945 | ) | | | — | | | | (945 | ) | | | (2,881 | ) | | | — | | | | (2,881 | ) | | | (3,835 | ) | | | — | | | | (3,835 | ) | | | | | | | | | | | | |
Accounts payable | | | 5,629 | | | | — | | | | 5,629 | | | | 15,008 | | | | — | | | | 15,008 | | | | 26,125 | | | | — | | | | 26,125 | | | | | | | | | | | | | |
Accrued and other liabilities | | | 910 | | | | 774 | | | | 1,684 | | | | 351 | | | | 2,149 | | | | 2,500 | | | | 1,948 | | | | 10,066 | | | | 12,014 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities | | | (22,637 | ) | | | — | | | | (22,637 | ) | | | (41,650 | ) | | | — | | | | (41,650 | ) | | | (65,625 | ) | | | — | | | | (65,625 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment purchases | | | (414 | ) | | | — | | | | (414 | ) | | | (1,017 | ) | | | — | | | | (1,017 | ) | | | (2,287 | ) | | | — | | | | (2,287 | ) | | | | | | | | | | | | |
Purchase intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (2,570 | ) | | | — | | | | (2,570 | ) | | | | | | | | | | | | |
Acquisition of Indilinx, net of cash received | | | 123 | | | | — | | | | 123 | | | | 123 | | | | — | | | | 123 | | | | 123 | | | | — | | | | 123 | | | | | | | | | | | | | |
Acquisition of PLX UK Design Team | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (2,200 | ) | | | — | | | | (2,200 | ) | | | | | | | | | | | | |
Restricted cash for letters of credit | | | (62 | ) | | | — | | | | (62 | ) | | | 1,238 | | | | — | | | | 1,238 | | | | 1,238 | | | | — | | | | 1,238 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (353 | ) | | | — | | | | (353 | ) | | | 344 | | | | — | | | | 344 | | | | (5,696 | ) | | | — | | | | (5,696 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of common stock, net | | | 93,665 | | | | — | | | | 93,665 | | | | 93,601 | | | | — | | | | 93,601 | | | | 93,495 | | | | — | | | | 93,495 | | | | | | | | | | | | | |
Proceeds from employee stock programs, net | | | 157 | | | | — | | | | 157 | | | | 615 | | | | — | | | | 615 | | | | 931 | | | | — | | | | 931 | | | | | | | | | | | | | |
Proceeds from exercise of warrants for common shares | | | 8 | | | | — | | | | 8 | | | | 88 | | | | — | | | | 88 | | | | 213 | | | | — | | | | 213 | | | | | | | | | | | | | |
Repayments of bank loan | | | (24,010 | ) | | | — | | | | (24,010 | ) | | | (24,934 | ) | | | — | | | | (24,934 | ) | | | (24,934 | ) | | | — | | | | (24,934 | ) | | | | | | | | | | | | |
Proceeds from bank loan | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 22,723 | | | | — | | | | 22,723 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 69,820 | | | | — | | | | 69,820 | | | | 69,370 | | | | — | | | | 69,370 | | | | 92,428 | | | | — | | | | 92,428 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of foreign exchange rate changes on cash and cash equivalents | | | 13 | | | | — | | | | 13 | | | | (16 | ) | | | — | | | | (16 | ) | | | (38 | ) | | | — | | | | (38 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 46,843 | | | | — | | | | 46,843 | | | | 28,048 | | | | — | | | | 28,048 | | | | 21,069 | | | | — | | | | 21,069 | | | | | | | | | | | | | |
Cash and cash equivalents at beginning of period | | | 17,514 | | | | — | | | | 17,514 | | | | 17,514 | | | | — | | | | 17,514 | | | | 17,514 | | | | — | | | | 17,514 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 64,357 | | | $ | — | | | $ | 64,357 | | | $ | 45,562 | | | $ | — | | | $ | 45,562 | | | $ | 38,583 | | | $ | — | | | $ | 38,583 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental disclosures: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest paid | | $ | 199 | | | $ | — | | | $ | 199 | | | $ | 204 | | | $ | — | | | $ | 204 | | | $ | 215 | | | $ | — | | | $ | 215 | | | | | | | | | | | | | |
Income taxes paid | | | — | | | | — | | | | — | | | | 1 | | | | — | | | | 1 | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Non-cash investing and financing activities: | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Issuance of common stock for Indilinx acquisition | | | 32,203 | | | | — | | | | 32,203 | | | | 32,203 | | | | — | | | | 32,203 | | | | 32,203 | | | | — | | | | 32,203 | | | | | | | | | | | | | |
Issuance of common stock for cashless warrant exercises | | | 1,139 | | | | — | | | | 1,139 | | | | 1,139 | | | | — | | | | 1,139 | | | | 1,138 | | | | — | | | | 1,138 | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months | | | Nine Months | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 31, 2012 | Ended | Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| August 31, 2012 | November 30, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As filed | | | Effect of | | | Restated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restatement | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | -1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (6,254 | ) | | $ | (18,230 | ) | | $ | (24,484 | ) | | $ | (57,663 | ) | | $ | (104,687 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation of property and equipment | | | 517 | | | | — | | | | 517 | | | | 1,124 | | | | 1,843 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of intangible assets | | | 506 | | | | — | | | | 506 | | | | 968 | | | | 1,507 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | 781 | | | | 2,192 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provisions for accounts receivable allowances | | | (126 | ) | | | 19,649 | | | | 19,523 | | | | 54,083 | | | | 59,903 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation | | | 1,472 | | | | 117 | | | | 1,589 | | | | 3,550 | | | | 6,362 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of common stock warrants | | | (7,017 | ) | | | — | | | | (7,017 | ) | | | (4,933 | ) | | | (9,832 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred income taxes | | | — | | | | (171 | ) | | | (171 | ) | | | (171 | ) | | | (171 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for inventory write-downs | | | 943 | | | | 4,310 | | | | 5,253 | | | | 8,613 | | | | 31,505 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on disposal of property and equipment, net | | | 107 | | | | — | | | | 107 | | | | 552 | | | | 586 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities, net of effect of acquisitions: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | (16,432 | ) | | | (4,444 | ) | | | (20,876 | ) | | | (48,196 | ) | | | (32,532 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Inventories | | | (18,139 | ) | | | (13,306 | ) | | | (31,445 | ) | | | (40,226 | ) | | | 18,669 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | (2,351 | ) | | | 889 | | | | (1,462 | ) | | | (1,444 | ) | | | 934 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | (8,405 | ) | | | 21 | | | | (8,384 | ) | | | (4,729 | ) | | | (57,970 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued and other liabilities | | | (769 | ) | | | 11,205 | | | | 10,436 | | | | 4,477 | | | | (12,633 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (55,948 | ) | | | 40 | | | | (55,908 | ) | | | (83,214 | ) | | | (94,324 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment purchases | | | (1,541 | ) | | | — | | | | (1,541 | ) | | | (5,501 | ) | | | (5,832 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase intangible assets | | | (151 | ) | | | — | | | | (151 | ) | | | (151 | ) | | | (151 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash for letters of credit | | | — | | | | — | | | | — | | | | (62 | ) | | | (62 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (1,692 | ) | | | — | | | | (1,692 | ) | | | (5,714 | ) | | | (6,045 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of common stock, net | | | 8,508 | | | | — | | | | 8,508 | | | | 8,508 | | | | 8,508 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from employee stock programs, net | | | 42 | | | | — | | | | 42 | | | | 122 | | | | 135 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from exercise of warrants for common shares | | | — | | | | — | | | | — | | | | 97 | | | | 97 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from bank loan, net | | | — | | | | — | | | | — | | | | 20,000 | | | | 14,827 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 8,550 | | | | — | | | | 8,550 | | | | 28,727 | | | | 23,567 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of foreign exchange rate changes on cash and cash equivalents | | | (17 | ) | | | — | | | | (17 | ) | | | 134 | | | | 220 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net decrease in cash and cash equivalents | | | (49,107 | ) | | | 40 | | | | (49,067 | ) | | | (60,067 | ) | | | (76,582 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at beginning of period | | | 92,339 | | | | (290 | ) | | | 92,049 | | | | 92,049 | | | | 92,049 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 43,232 | | | $ | (250 | ) | | $ | 42,982 | | | $ | 31,982 | | | $ | 15,467 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental disclosures: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest paid | | $ | — | | | $ | — | | | $ | — | | | $ | 27 | | | $ | 129 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes paid | | | 1 | | | | — | | | | 1 | | | | 1 | | | | 17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock upon cashless warrant exercises | | | 144 | | | | — | | | | 144 | | | | 144 | | | | 144 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
-1 | See the components of the Effect of Restatements below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
The following table sets forth the significant components of the adjustments made to the above condensed consolidated balance sheets (in thousands): |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Manufact- | | | Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Revenue | | | CIP | | | uring and | | | and | | | Inventory | | | | | | Income | | | Reclass- | | | | | | Total | | | | | | | | | |
| | Recognition | | | Credits | | | Freight | | | Intangibles | | | Reserves | | | Accruals | | | Taxes | | | ifications | | | Other | | | Adjustments | | | | | | | | | |
| | -1 | | | -2 | | | -3 | | | -4 | | | -5 | | | -6 | | | -7 | | | -8 | | | | | | | | | | | | | | | |
As of May 31, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | $ | (3,218 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1 | | | $ | — | | | $ | (558 | ) | | $ | — | | | $ | (3,775 | ) | | | | | | | | |
Inventories, net | | | 2,630 | | | | — | | | | 373 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,003 | | | | | | | | | |
Accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | 2,260 | | | | — | | | | (558 | ) | | | — | | | | 1,702 | | | | | | | | | |
Accumulated deficit | | | (588 | ) | | | — | | | | 373 | | | | — | | | | — | | | | (2,259 | ) | | | — | | | | — | | | | — | | | | (2,474 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of August 31, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | $ | (4,873 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1 | | | $ | — | | | $ | (1,328 | ) | | $ | — | | | $ | (6,200 | ) | | | | | | | | |
Inventories, net | | | 3,904 | | | | — | | | | 311 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 4,215 | | | | | | | | | |
Accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | 2,488 | | | | — | | | | (1,328 | ) | | | — | | | | 1,160 | | | | | | | | | |
Accumulated deficit | | | (969 | ) | | | — | | | | 311 | | | | — | | | | — | | | | (2,487 | ) | | | — | | | | — | | | | — | | | | (3,145 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of November 30, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | $ | (2,348 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1 | | | $ | — | | | $ | (2,092 | ) | | $ | — | | | $ | (4,439 | ) | | | | | | | | |
Inventories, net | | | 1,834 | | | | — | | | | 363 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 2,197 | | | | | | | | | |
Accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,422 | | | | — | | | | (2,092 | ) | | | — | | | | 1,330 | | | | | | | | | |
Accumulated deficit | | | (514 | ) | | | — | | | | 363 | | | | — | | | | — | | | | (3,421 | ) | | | — | | | | — | | | | — | | | | (3,572 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of May 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | $ | (14,316 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,452 | | | $ | — | | | $ | (2,175 | ) | | $ | (165 | )(9) | | $ | (15,204 | ) | | | | | | | | |
Inventories, net | | | 10,586 | | | | — | | | | 761 | | | | — | | | | (1,045 | ) | | | (845 | ) | | | — | | | | — | | | | — | | | | 9,457 | | | | | | | | | |
Goodwill | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 393 | | | | — | | | | — | | | | 393 | | | | | | | | | |
Non-current deferred tax assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 58 | | | | — | | | | — | | | | 58 | | | | | | | | | |
Accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | 4,869 | | | | 3 | | | | (2,175 | ) | | | — | | | | 2,697 | | | | | | | | | |
Deferred tax liabilities, net of current portion | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 510 | | | | — | | | | — | | | | 510 | | | | | | | | | |
Other long-term liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 93 | | | | — | | | | — | | | | 93 | | | | | | | | | |
Accumulated deficit | | | (3,730 | ) | | | — | | | | 761 | | | | — | | | | (1,045 | ) | | | (4,262 | ) | | | (155 | ) | | | — | | | | (165 | )(9) | | | (8,596 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of August 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | $ | (13,178 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,393 | | | $ | — | | | $ | (1,828 | ) | | $ | (25 | )(9) | | $ | (13,638 | ) | | | | | | | | |
Inventories, net | | | 10,479 | | | | — | | | | 688 | | | | — | | | | (5,959 | ) | | | (799 | ) | | | — | | | | — | | | | — | | | | 4,409 | | | | | | | | | |
Goodwill | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 393 | | | | — | | | | — | | | | 393 | | | | | | | | | |
Non-current deferred tax assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 58 | | | | — | | | | — | | | | 58 | | | | | | | | | |
Accrued and other liabilities | | | 60 | | | | — | | | | — | | | | — | | | | — | | | | 5,687 | | | | 4 | | | | (1,828 | ) | | | — | | | | 3,923 | | | | | | | | | |
Deferred tax liabilities, net of current portion | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 627 | | | | — | | | | — | | | | 627 | | | | | | | | | |
Other long-term liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 242 | | | | — | | | | — | | | | 242 | | | | | | | | | |
Accumulated deficit | | | (2,761 | ) | | | — | | | | 688 | | | | — | | | | (5,959 | ) | | | (5,093 | ) | | | (420 | ) | | | — | | | | (25 | )(9) | | | (13,570 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of November 30, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | $ | (16,399 | ) | | $ | (2,586 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | 2,531 | | | $ | — | | | $ | (1,693 | ) | | $ | 83 | (9) | | $ | (18,064 | ) | | | | | | | | |
Inventories, net | | | 14,055 | | | | — | | | | 937 | | | | — | | | | (12,750 | ) | | | (1,413 | ) | | | — | | | | — | | | | (1,055 | )(12) | | | (226 | ) | | | | | | | | |
Goodwill | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 393 | | | | — | | | | — | | | | 393 | | | | | | | | | |
Non-current deferred tax assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 58 | | | | — | | | | — | | | | 58 | | | | | | | | | |
Accounts payable | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1 | | | | — | | | | — | | | | — | | | | 1 | | | | | | | | | |
Accrued and other liabilities | | | 6,009 | | | | — | | | | — | | | | — | | | | — | | | | 7,330 | | | | 3 | | | | (1,693 | ) | | | — | | | | 11,649 | | | | | | | | | |
Deferred tax liabilities, net of current portion | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 736 | | | | — | | | | — | | | | 736 | | | | | | | | | |
Other long-term liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 433 | | | | — | | | | — | | | | 433 | | | | | | | | | |
Accumulated deficit | | | (8,354 | ) | | | (2,586 | ) | | | 937 | | | | — | | | | (12,750 | ) | | | (6,213 | ) | | | (721 | ) | | | — | | | | (972 | )(9) | | | (30,658 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of May 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (250 | ) | | $ | — | | | $ | (250 | ) | | | | | | | | |
Accounts receivable, net of allowances | | | (34,395 | ) | | | (12,432 | ) | | | — | | | | — | | | | — | | | | 5,454 | | | | — | | | | (1,845 | ) | | | 58 | (9) | | | (43,160 | ) | | | | | | | | |
Inventories, net | | | 42,573 | | | | — | | | | 1,593 | | | | — | | | | (28,770 | ) | | | (2,932 | ) | | | — | | | | — | | | | — | | | | 12,464 | | | | | | | | | |
Prepaid expenses and other current assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 317 | | | | (1,554 | ) | | | (1,449 | )(12) | | | (2,686 | ) | | | | | | | | |
Goodwill | | | — | | | | — | | | | — | | | | (61,852 | ) | | | — | | | | — | | | | 1,424 | | | | — | | | | — | | | | (60,428 | ) | | | | | | | | |
Non-current deferred tax assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 84 | | | | — | | | | — | | | | 84 | | | | | | | | | |
Other assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 249 | | | | — | | | | 249 | | | | | | | | | |
Accounts payable | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 122 | | | | — | | | | 122 | | | | | | | | | |
Accrued and other liabilities | | | 27,735 | | | | — | | | | — | | | | — | | | | — | | | | 10,852 | | | | 2 | | | | (3,953 | ) | | | — | | | | 34,636 | | | | | | | | | |
Deferred tax liabilities, net of current portion | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 323 | | | | — | | | | — | | | | 323 | | | | | | | | | |
Other long-term liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 579 | | | | 319 | | | | — | | | | 898 | | | | | | | | | |
Additional paid-in capital | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 10 | | | | 117 | | | | 118 | (10) | | | 245 | | | | | | | | | |
Accumulated deficit | | | (19,562 | ) | | | (12,432 | ) | | | 1,593 | | | | (61,852 | ) | | | (28,770 | ) | | | (8,330 | ) | | | 911 | | | | — | | | | (1,509 | )(11) | | | (129,951 | ) | | | | | | | | |
|
|
The following table sets forth the significant components of the adjustments made to the above condensed consolidated statements of operations (in thousands): |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Manufact- | | | Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Revenue | | | CIP | | | uring and | | | and | | | Inventory | | | | | | Income | | | Reclass- | | | | | | Total | | | | | | | | | |
| | Recognition | | | Credits | | | Freight | | | Intangibles | | | Reserves | | | Accruals | | | Taxes | | | ifications | | | Other | | | Adjustments | | | | | | | | | |
| | -1 | | | -2 | | | -3 | | | -4 | | | -5 | | | -6 | | | -7 | | | -8 | | | | | | | | | | | | | | | |
Three Months Ended May 31, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | 519 | | | $ | (605 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | 30 | | | $ | — | | | $ | — | | | $ | — | | | $ | (56 | ) | | | | | | | | |
Cost of revenue | | | 372 | | | | — | | | | 1,019 | | | | — | | | | — | | | | 9 | | | | — | | | | — | | | | — | | | | 1,400 | | | | | | | | | |
Research and development | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (701 | ) | | | — | | | | (701 | ) | | | | | | | | |
Sales and marketing | | | — | | | | (605 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 287 | | | | — | | | | (318 | ) | | | | | | | | |
General and administrative | | | — | | | | — | | | | (1,153 | ) | | | — | | | | — | | | | — | | | | — | | | | 414 | | | | — | | | | (739 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended August 31, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | (1,656 | ) | | $ | (1,354 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | (214 | ) | | $ | — | | | $ | — | | | | — | | | $ | (3,224 | ) | | | | | | | | |
Cost of revenue | | | (1,274 | ) | | | — | | | | 1,408 | | | | — | | | | — | | | | 14 | | | | — | | | | — | | | | — | | | | 148 | | | | | | | | | |
Research and development | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (724 | ) | | | — | | | | (724 | ) | | | | | | | | |
Sales and marketing | | | — | | | | (1,354 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 465 | | | | — | | | | (889 | ) | | | | | | | | |
General and administrative | | | — | | | | — | | | | (1,346 | ) | | | — | | | | — | | | | — | | | | — | | | | 259 | | | | — | | | | (1,087 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended November 30, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | 2,525 | | | $ | (2,275 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | (872 | ) | | $ | — | | | $ | — | | | | — | | | $ | (622 | ) | | | | | | | | |
Cost of revenue | | | 2,070 | | | | — | | | | 1,556 | | | | — | | | | — | | | | 62 | | | | — | | | | — | | | | — | | | | 3,688 | | | | | | | | | |
Research and development | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (726 | ) | | | — | | | | (726 | ) | | | | | | | | |
Sales and marketing | | | — | | | | (2,275 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 534 | | | | — | | | | (1,741 | ) | | | | | | | | |
General and administrative | | | — | | | | — | | | | (1,608 | ) | | | — | | | | — | | | | — | | | | — | | | | (802 | ) | | | — | | | | (2,410 | ) | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 994 | | | | — | | | | 994 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended May 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | (8,584 | ) | | $ | (1,585 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | 479 | | | $ | — | | | $ | (136 | ) | | $ | — | | | $ | (9,826 | ) | | | | | | | | |
Cost of revenue | | | (6,014 | ) | | | — | | | | 1,685 | | | | — | | | | — | | | | 491 | | | | — | | | | 3,147 | | | | — | | | | (691 | ) | | | | | | | | |
Research and development | | | — | | | | — | | | | — | | | | — | | | | 111 | | | | — | | | | — | | | | (846 | ) | | | — | | | | (735 | ) | | | | | | | | |
Sales and marketing | | | — | | | | (1,585 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,248 | | | | — | | | | (337 | ) | | | | | | | | |
General and administrative | | | — | | | | — | | | | (2,037 | ) | | | — | | | | — | | | | — | | | | — | | | | (574 | ) | | | 165 | (9) | | | (2,446 | ) | | | | | | | | |
Special inventory charge | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (2,975 | ) | | | — | | | | (2,975 | ) | | | | | | | | |
Interest and financing costs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 136 | | | | — | | | | 136 | | | | | | | | | |
Provision for (benefit from) income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 154 | | | | — | | | | — | | | | 154 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended August 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | 1,077 | | | $ | (2,170 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | (825 | ) | | $ | — | | | $ | (140 | ) | | $ | — | | | $ | (2,058 | ) | | | | | | | | |
Cost of revenue | | | 108 | | | | — | | | | 2,245 | | | | — | | | | 4,992 | | | | 5 | | | | — | | | | 696 | | | | — | | | | 8,046 | | | | | | | | | |
Research and development | | | — | | | | — | | | | — | | | | — | | | | (78 | ) | | | — | | | | — | | | | (1,134 | ) | | | — | | | | (1,212 | ) | | | | | | | | |
Sales and marketing | | | — | | | | (2,170 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,224 | | | | — | | | | (946 | ) | | | | | | | | |
General and administrative | | | — | | | | — | | | | (2,172 | ) | | | — | | | | — | | | | — | | | | — | | | | (786 | ) | | | (140 | )(9) | | | (3,098 | ) | | | | | | | | |
Interest and financing costs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 140 | | | | — | | | | 140 | | | | | | | | | |
Provision for (benefit from) income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 266 | | | | — | | | | — | | | | 266 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended November 30, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | (9,170 | ) | | $ | (5,802 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | (341 | ) | | $ | — | | | $ | (111 | ) | | $ | — | | | $ | (15,424 | ) | | | | | | | | |
Cost of revenue | | | (3,578 | ) | | | — | | | | 2,094 | | | | — | | | | 5,772 | | | | 779 | | | | — | | | | 1,673 | | | | — | | | | 6,740 | | | | | | | | | |
Research and development | | | — | | | | — | | | | — | | | | — | | | | 1,020 | | | | — | | | | — | | | | (2,065 | ) | | | 1,055 | (12) | | | 10 | | | | | | | | | |
Sales and marketing | | | — | | | | (3,216 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,422 | | | | — | | | | (1,794 | ) | | | | | | | | |
General and administrative | | | — | | | | — | | | | (2,343 | ) | | | — | | | | — | | | | — | | | | — | | | | (1,030 | ) | | | (108 | )(9) | | | (3,481 | ) | | | | | | | | |
Interest and financing costs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 111 | | | | — | | | | 111 | | | | | | | | | |
Provision for (benefit from) income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 300 | | | | — | | | | — | | | | 300 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended May 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | (21,423 | ) | | $ | (15,056 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | (315 | ) | | $ | — | | | $ | (334 | ) | | $ | — | | | $ | (37,128 | ) | | | | | | | | |
Cost of revenue | | | (14,682 | ) | | | — | | | | 2,682 | | | | — | | | | 4,499 | | | | 468 | | | | — | | | | 6,741 | | | | — | | | | (292 | ) | | | | | | | | |
Research and development | | | — | | | | — | | | | — | | | | — | | | | 138 | | | | — | | | | — | | | | (7,070 | ) | | | (543 | )(10) | | | (7,475 | ) | | | | | | | | |
Sales and marketing | | | — | | | | (7,970 | ) | | | — | | | | — | | | | — | | | | (13 | ) | | | — | | | | 1,311 | | | | — | | | | (6,672 | ) | | | | | | | | |
General and administrative | | | — | | | | — | | | | (2,965 | ) | | | — | | | | — | | | | — | | | | — | | | | (1,143 | ) | | | (136 | )(9) | | | (4,244 | ) | | | | | | | | |
Interest and financing costs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 173 | | | | — | | | | 173 | | | | | | | | | |
Provision for (benefit from) income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (42 | ) | | | — | | | | — | | | | (42 | ) | | | | | | | | |
|
|
The following table sets forth the significant components of the adjustments made to the above condensed consolidated statements of cash flows (in thousands): |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Manufact- | | | Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Revenue | | | CIP | | | uring and | | | and | | | Inventory | | | | | | Income | | | Reclass- | | | | | | Total | | | | | | | | | |
| | Recognition | | | Credits | | | Freight | | | Intangibles | | | Reserves | | | Accruals | | | Taxes | | | ifications | | | Other | | | Adjustments | | | | | | | | | |
| | -1 | | | -2 | | | -3 | | | -4 | | | -5 | | | -6 | | | -7 | | | -8 | | | | | | | | | | | | | | | |
Three months ended May 31, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | 147 | | | $ | — | | | $ | 134 | | | $ | — | | | $ | — | | | $ | 21 | | | $ | — | | | $ | — | | | $ | — | | | $ | 302 | | | | | | | | | |
Provisions for accounts receivable allowances | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 2,738 | | | | — | | | | 2,738 | | | | | | | | | |
Provision for inventory write-downs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 4 | | | | — | | | | 4 | | | | | | | | | |
Change in accounts receivable | | | (519 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (2,748 | ) | | | — | | | | (3,267 | ) | | | | | | | | |
Change in inventories | | | 372 | | | | — | | | | (134 | ) | | | — | | | | — | | | | — | | | | — | | | | (4 | ) | | | — | | | | 234 | | | | | | | | | |
Change in accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | (21 | ) | | | — | | | | 10 | | | | — | | | | (11 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Six months ended August 31, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (235 | ) | | $ | — | | | $ | 72 | | | $ | — | | | $ | — | | | $ | (206 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | (369 | ) | | | | | | | | |
Provisions for accounts receivable allowances | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1 | ) | | | — | | | | 6,459 | | | | — | | | | 6,458 | | | | | | | | | |
Provision for inventory write-downs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 14 | | | | — | | | | 14 | | | | | | | | | |
Change in accounts receivable | | | 1,137 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (5,699 | ) | | | — | | | | (4,562 | ) | | | | | | | | |
Change in inventories | | | (902 | ) | | | — | | | | (72 | ) | | | — | | | | — | | | | — | | | | — | | | | (14 | ) | | | — | | | | (988 | ) | | | | | | | | |
Change in accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | 207 | | | | — | | | | (760 | ) | | | — | | | | (553 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nine months ended November 30, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | 221 | | | $ | — | | | $ | 124 | | | $ | — | | | $ | — | | | $ | (1,140 | ) | | $ | — | | | $ | (1 | ) | | $ | — | | | $ | (796 | ) | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 994 | | | | — | | | | 994 | | | | | | | | | |
Provisions for accounts receivable allowances | | | 109 | | | | — | | | | — | | | | — | | | | — | | | | (1 | ) | | | — | | | | 12,885 | | | | — | | | | 12,993 | | | | | | | | | |
Provision for inventory write-downs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,486 | ) | | | — | | | | (1,486 | ) | | | | | | | | |
Non-cash asset acquisition | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (644 | ) | | | — | | | | (644 | ) | | | | | | | | |
Change in accounts receivable | | | (1,498 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (11,360 | ) | | | — | | | | (12,858 | ) | | | | | | | | |
Change in inventories | | | 1,168 | | | | — | | | | (124 | ) | | | — | | | | — | | | | — | | | | — | | | | 1,487 | | | | — | | | | 2,531 | | | | | | | | | |
Change in accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,141 | | | | — | | | | (1,525 | ) | | | — | | | | (384 | ) | | | | | | | | |
Acquisitions, net of cash received | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (350 | ) | | | — | | | | (350 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three months ended May 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (2,570 | ) | | $ | — | | | $ | 352 | | | $ | — | | | $ | (111 | ) | | $ | (12 | ) | | $ | (153 | ) | | $ | (1 | ) | | $ | (165 | )(9) | | $ | (2,660 | ) | | | | | | | | |
Provisions for accounts receivable allowances | | | 2,723 | | | | — | | | | — | | | | — | | | | — | | | | (1,451 | ) | | | — | | | | 5,078 | | | | 165 | (9) | | | 6,515 | | | | | | | | | |
Deferred income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 452 | | | | (532 | ) | | | — | | | | (80 | ) | | | | | | | | |
Provision for inventory write-downs | | | 852 | | | | — | | | | — | | | | — | | | | 111 | | | | (298 | ) | | | — | | | | (3,156 | ) | | | — | | | | (2,491 | ) | | | | | | | | |
Change in accounts receivable | | | 5,861 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (4,999 | ) | | | — | | | | 862 | | | | | | | | | |
Change in inventories | | | (6,866 | ) | | | — | | | | (352 | ) | | | — | | | | — | | | | 1,144 | | | | — | | | | 3,154 | | | | — | | | | (2,920 | ) | | | | | | | | |
Change in accrued and other liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | 617 | | | | 93 | | | | 64 | | | | — | | | | 774 | | | | | | | | | |
Acquisitions, net of cash received | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (392 | ) | | | 392 | | | | — | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Six months ended August 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (1,601 | ) | | $ | — | | | $ | 279 | | | $ | — | | | $ | (5,025 | ) | | $ | (842 | ) | | $ | (419 | ) | | $ | (1 | ) | | $ | (25 | )(9) | | $ | (7,634 | ) | | | | | | | | |
Provisions for accounts receivable allowances | | | 2,345 | | | | — | | | | — | | | | — | | | | — | | | | (1,394 | ) | | | — | | | | 9,271 | | | | 25 | (9) | | | 10,247 | | | | | | | | | |
Deferred income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 569 | | | | (532 | ) | | | — | | | | 37 | | | | | | | | | |
Provision for inventory write-downs | | | 806 | | | | — | | | | — | | | | — | | | | 5,025 | | | | (282 | ) | | | — | | | | (4,749 | ) | | | — | | | | 800 | | | | | | | | | |
Change in accounts receivable | | | 5,101 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (9,537 | ) | | | — | | | | (4,436 | ) | | | | | | | | |
Change in inventories | | | (6,712 | ) | | | — | | | | (279 | ) | | | — | | | | — | | | | 1,082 | | | | — | | | | 4,746 | | | | — | | | | (1,163 | ) | | | | | | | | |
Change in accrued and other liabilities | | | 61 | | | | — | | | | — | | | | — | | | | — | | | | 1,436 | | | | 242 | | | | 410 | | | | — | | | | 2,149 | | | | | | | | | |
Acquisitions, net of cash received | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (392 | ) | | | 392 | | | | — | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nine months ended November 30, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (7,194 | ) | | $ | (2,586 | ) | | $ | 528 | | | $ | — | | | $ | (11,816 | ) | | $ | (1,962 | ) | | $ | (719 | ) | | $ | (2 | ) | | $ | (972 | )(9) | | $ | (24,722 | ) | | | | | | | | |
Amortization of intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (38 | ) | | | — | | | | (38 | ) | | | | | | | | |
Impairment of goodwill and intangible assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 38 | | | | — | | | | 38 | | | | | | | | | |
Provisions for accounts receivable allowances | | | 4,371 | | | | 2,579 | | | | — | | | | — | | | | — | | | | (2,528 | ) | | | — | | | | 13,772 | | | | (83 | )(9) | | | 18,111 | | | | | | | | | |
Deferred income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 678 | | | | (532 | ) | | | — | | | | 146 | | | | | | | | | |
Provision for inventory write-downs | | | 1,555 | | | | — | | | | — | | | | — | | | | 11,816 | | | | (544 | ) | | | — | | | | (6,071 | ) | | | — | | | | 6,756 | | | | | | | | | |
Change in accounts receivable | | | 6,303 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (14,176 | ) | | | — | | | | (7,873 | ) | | | | | | | | |
Change in inventories | | | (11,039 | ) | | | — | | | | (528 | ) | | | — | | | | — | | | | 1,956 | | | | — | | | | 6,072 | | | | 1,055 | (12) | | | (2,484 | ) | | | | | | | | |
Change in accrued and other liabilities | | | 6,010 | | | | — | | | | — | | | | — | | | | — | | | | 3,078 | | | | 433 | | | | 545 | | | | — | | | | 10,066 | | | | | | | | | |
Acquisitions, net of cash received | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (392 | ) | | | 392 | | | | — | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three months ended May 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (6,740 | ) | | $ | (7,086 | ) | | $ | 282 | | | $ | — | | | $ | (4,637 | ) | | $ | (770 | ) | | $ | 42 | | | $ | — | | | $ | 679 | (12) | | $ | (18,230 | ) | | | | | | | | |
Provisions for accounts receivable allowances | | | 3,057 | | | | 5,170 | | | | — | | | | — | | | | — | | | | (824 | ) | | | — | | | | 12,382 | | | | (136 | )(9) | | | 19,649 | | | | | | | | | |
Stock-based compensation | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1 | ) | | | 118 | (10) | | | 117 | | | | | | | | | |
Deferred income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (132 | ) | | | (39 | ) | | | — | | | | (171 | ) | | | | | | | | |
Provision for inventory write-downs | | | 197 | | | | — | | | | — | | | | — | | | | 4,637 | | | | (188 | ) | | | — | | | | (336 | ) | | | — | | | | 4,310 | | | | | | | | | |
Change in accounts receivable | | | 8,002 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (12,446 | ) | | | — | | | | (4,444 | ) | | | | | | | | |
Change in inventories | | | (13,936 | ) | | | — | | | | (282 | ) | | | — | | | | — | | | | 581 | | | | — | | | | 331 | | | | — | | | | (13,306 | ) | | | | | | | | |
Change in prepaid expenses and other assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,550 | | | | (661 | )(12) | | | 889 | | | | | | | | | |
Change in accounts payable | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 21 | | | | — | | | | 21 | | | | | | | | | |
Change in accrued and other liabilities | | | 11,336 | | | | — | | | | — | | | | — | | | | — | | | | 1,201 | | | | 90 | | | | (1,422 | ) | | | — | | | | 11,205 | | | | | | | | | |
|
|
-1 | “Revenue Recognition” represents various transactions that were recognized prior to meeting the revenue recognition criteria. Adjustments were recorded to reverse the original revenue recorded, defer the original revenue recorded or provide reserves against net revenue for future product returns. Also included are adjustments to recognize the reversal of the product cost, which are recorded as reductions of cost of revenue and increases to either inventory or deferred product cost. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | “CIP Credits” represent Market Development Funds, rebates and price protection credits. These adjustments were made to record CIP Credits in the correct accounting period and to classify them correctly in our consolidated statements of operations. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-3 | “Manufacturing and Freight” represents manufacturing and freight costs that should have been capitalized as a component of product costs but were incorrectly expensed as incurred. Adjustments were made to reduce operating expenses and increase inventory (for products on hand) and cost of revenue (for products shipped). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-4 | “Goodwill and Intangibles” represents a write-off of goodwill related to prior acquisitions due to a revision to our estimated enterprise value and a revision to the estimated value of certain intangible assets. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-5 | “Inventory Reserves” represents adjustments to reduce the carrying value of certain inventory items that either had been returned from customers or were being used for internal development purposes. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-6 | “Accruals” represents accruals for future costs to be incurred primarily for warranty and repair obligations. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-7 | “Income Taxes” represents adjustments to reflect the tax impact of the restatement adjustments noted above and to record the appropriate tax provision for each jurisdiction in which the Company operates. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-8 | “Reclassifications” represents the impact of reclassifications on prior period financial statements in order to conform to the current year presentation. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-9 | Includes changes in allowances for bad debts. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-10 | Includes adjustments in stock-based compensation. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-11 | Includes the expensing of certain prepaid assets to research and development of $1.4 million and stock-based compensation of $0.1 million, partially offset by a reduction in accounts receivable allowances of ($0.1 million). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-12 | Includes the expensing of certain prepaid assets to research and development. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The restated and prepared quarterly segment information for the three quarters of fiscal year 2013, 2012 and 2011 is presented below (in thousands, unaudited): |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | May 31, | | | August 31, | | | November 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2010 | 2010 | 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (restated) | | | (restated) | | | (restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue by major geographic area: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 16,597 | | | $ | 15,923 | | | $ | 16,244 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Germany | | | 2,380 | | | | 4,153 | | | | 11,137 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Europe/Middle East/Africa | | | 9,752 | | | | 8,833 | | | | 17,628 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rest of World | | | 5,498 | | | | 5,912 | | | | 7,591 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | $ | 34,227 | | | $ | 34,821 | | | $ | 52,600 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 626 | | | $ | 545 | | | $ | 497 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taiwan | | | 1,919 | | | | 1,886 | | | | 2,040 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rest of World | | | 15 | | | | 12 | | | | 13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total property and equipment | | $ | 2,560 | | | $ | 2,443 | | | $ | 2,550 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | May 31, | | | August 31, | | | November 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2011 | 2011 | 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (restated) | | | (restated) | | | (restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue by major geographic area: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 16,583 | | | $ | 20,500 | | | $ | 25,166 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Germany | | | 12,666 | | | | 17,252 | | | | 19,115 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Europe/Middle East/Africa | | | 21,433 | | | | 25,174 | | | | 28,680 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rest of World | | | 13,286 | | | | 13,470 | | | | 14,699 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | $ | 63,968 | | | $ | 76,396 | | | $ | 87,660 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 511 | | | $ | 552 | | | $ | 955 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taiwan | | | 2,512 | | | | 2,487 | | | | 2,992 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United Kingdom | | | — | | | | — | | | | 501 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rest of World | | | 423 | | | | 614 | | | | 563 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total property and equipment | | $ | 3,446 | | | $ | 3,653 | | | $ | 5,011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | May 31, | | | August 31, | | | November 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2012 | 2012 | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue by major geographic area: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 26,918 | | | $ | 33,034 | | | $ | 37,243 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Germany | | | 11,497 | | | | 16,293 | | | | 22,007 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Europe/Middle East/Africa | | | 21,520 | | | | 22,541 | | | | 23,546 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rest of World | | | 16,557 | | | | 16,730 | | | | 16,406 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | $ | 76,492 | | | $ | 88,598 | | | $ | 99,202 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 965 | | | $ | 1,097 | | | $ | 1,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taiwan | | | 3,224 | | | | 5,925 | | | | 5,241 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United Kingdom | | | 1,003 | | | | 1,087 | | | | 1,084 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rest of World | | | 686 | | | | 715 | | | | 577 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total property and equipment | | $ | 5,878 | | | $ | 8,824 | | | $ | 8,402 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Major customers |
|
During the three months ended May 31, 2010, August 31, 2010 and November 30, 2010, there was one customer each quarter that represented more than 10% of net revenue, accounting for 24%, 17%, and 17% of net revenue, respectively. During the three months ended May 31, 2011, August 31, 2011 and November 30, 2011, there was one customer each quarter that represented more than 10% of net revenue, accounting for 10%, 11% and 10% of net revenue, respectively. During the three months ended May 31, 2012 and November 30, 2012 there were no customers that represented more than 10% of net revenue. For the three months ended August 31, 2012, there was one customer that represented more than 10% of net revenue, accounting for 12% of net revenue, respectively. |
|
Top ten customers represented 57%, 51% and 51% of net revenue during the three months ended May 31, 2011, August 31, 2011 and November 30, 2011, respectively. Top ten customers represented 42%, 43% and 45% of net revenue during the three months ended May 31, 2011, August 31, 2011 and November 30, 2011, respectively. Top ten customers represented 39%, 47% and 47% of net revenue during the three months ended May 31, 2012, August 31, 2012 and November 30, 2012. |
|