Restatement | 3 Months Ended |
Mar. 31, 2013 |
Accounting Changes and Error Corrections [Abstract] | ' |
Restatement | ' |
20. RESTATEMENT |
|
The Black Scholes calculation for Derivative Transactions relating to preferred A shares incorrectly assumed that there was a 16.667% restriction in the number of ordinary shares that they could be converted in to. This had the effect of understating the income in the Statement of Operations derived reversing change in value of historic derivatives and understating the level of Derivative liability on the balance sheet. |
|
The original Valuation for 2012 was based on 595,801 Series A Preferred shares (Convertible to Common Stock) converting to a restricted 54,092,993 of common stock at a Black Scholes value of $0.39 per share giving a total liability of $21,114,932. The revised valuation was based on an unrestricted 193,368,089 of common stock at a Black Scholes value of $0.41 per share giving a total liability of $79,598,804. This gave rise to a further $58,483,872 of derivative liability to date |
|
500,000 Series A preferred shares were issued to FMS on February 8, 2012 |
30,000 Series A preferred shares were issued to FMS on September 29, 2012 |
12,121 Series A preferred shares were issued to FMA on December 17, 2012 |
30,000 Series A preferred shares were issued to FMA on December 17, 2012 |
23,680 Series A preferred shares were issued to FMS on December 26, 2012 |
595,801 |
|
The original Valuation for three months ended 2013 was based on 555,142 Series A Preferred shares (Convertible to Common Stock) converting to a restricted 57,588,571 of common stock at a Black Scholes value of $0.158 per share giving a total liability of $9,090,814 and a movement for the three months of $12,024,118. The revised valuation was based on an unrestricted 191,815,170 of common stock at a Black Scholes value of $0.172 per share giving a total liability of $33,044,939 and a movement for the three months of $46,553,865. This gave rise to a net change of $34,529,747 of derivative liability for the quarter. |
|
595,801 Series A preferred shares as at January 1st, 2012 |
(62,500) Series A preferred shares converted to ordinary shares on February 15, 2013 |
21,841 Series A preferred shares were issued to FMS on March 6, 2013 |
555,142 |
|
GREEN AUTOMOTIVE COMPANY AND SUBSIDIARIES |
(Formerly Green Automotive Company Corporation) |
Restated Condensed Consolidated Balance Sheets |
March 31, 2013 |
| | | | | | | | |
| Balance Sheets |
| as at March 31, 2013 |
| March 31, | | Adjustments | | Restated |
| (Unaudited) | | | | | | |
Total Current Assets | $ | 397,328 | | $ | - | | $ | 397,328 |
Property and equipment, net | | 286,764 | | | - | | | 286,764 |
| | | | | | | | |
Total Assets | $ | 684,092 | | $ | - | | $ | 684,092 |
| | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable and accrued expenses | $ | 932,603 | | $ | - | | $ | 932,603 |
Deferred revenue | | 434,536 | | | - | | | 434,536 |
Credit facility and other advances | | 87,125 | | | - | | | 87,125 |
Derivative liability | | 9,184,008 | | | 23,954,125 | | | 33,138,133 |
Share liability on purchase of NCWI | | 250,000 | | | - | | | 250,000 |
Funds received from FMS not converted into Preference Shares | | 358,552 | | | - | | | 358,552 |
Sums due to Global Market Advisors | | 104,100 | | | - | | | 104,100 |
Accrued value added taxes | | 37,543 | | | - | | | 37,543 |
Sums due to global trade finance | | 25,000 | | | - | | | 25,000 |
Lease payable | | 11,347 | | | - | | | 11,347 |
Other payables | | 38,210 | | | - | | | 38,210 |
Total Current Liabilities | | 11,463,024 | | | 23,954,125 | | | 35,417,149 |
| | | | | | | | |
Total Long-term Liabilities | | 411,545 | | | - | | | 411,545 |
Total Liabilities | | 11,874,569 | | | 23,954,125 | | | 35,828,694 |
| | | | | | | | |
Contingencies | | - | | | - | | | - |
| | | | | | | | |
Stockholder's Deficit | | | | | | | | |
Preferred stock, Class A Convertible Preferred Stock 100,000,000 shares authorized at March 31, 2013, $.001 par value, 855,142 shares issued and outstanding at March 31, 2013. | | 855 | | | - | | | 855 |
Preferred Stock, Class B Preferred Stock, 10,000,000 shares authorized at March 31, 2013, $.001 par value, 0 shares issued and outstanding at March 31, 2013. | | - | | | - | | | - |
Common stock, 900,000,000 shares authorized $.001 par value, 345,524,514 and shares issued and outstanding at March 31, 2013. | | 345,524 | | | - | | | 345,524 |
Additional paid-in capital | | 20,967,575 | | | - | | | 20,967,575 |
Accumulated other comprehensive loss | | -13,379 | | | - | | | -13,379 |
Accumulated deficit | | -32,491,052 | | | -23,954,125 | | | -56,445,177 |
| | | | | | | | |
Total Stockholder's Deficit | | -11,190,477 | | | -23,954,125 | | | -35,144,602 |
Total Liabilities and Stockholders' Deficit | $ | 684,092 | | $ | - | | $ | 684,092 |
| | | | | | | | |
Accumulated deficit | | | | | | | | |
Opening 2012 | | -36,044,022 | | | -58,483,872 | | | -94,527,894 |
Comprehensive Income for 2013 | | 3,552,970 | | | 34,529,747 | | | 38,082,717 |
Closing | | -32,491,052 | | | -23,954,125 | | | -56,445,177 |
|
GREEN AUTOMOTIVE COMPANY AND SUBSIDIARIES |
(Formerly Green Automotive Company Corporation) |
Restated Condensed Consolidated Statements of Operations |
For The Three Months Ended March 31, 2013 |
Unaudited |
| 3 Months ended March 31, 2013 |
| As Reported | | Adjustments | | Restated |
Gross profit | | 139,549 | | | | | | 139,549 |
| | | | | | | | |
Operating expenses | | | | | | | | |
Depreciation and amortization | | 8,876 | | | | | | 8,876 |
Loss on disposal of equipment | | 12,516 | | | | | | 12,516 |
Stock based compensation | | - | | | 214,286 | | | 214,286 |
General and administrative | | 700,434 | | | -214,286 | | | 486,148 |
| | 721,826 | | | | | | 721,826 |
| | | | | | | | |
(Loss) before other expenses | | -582,277 | | | - | | | -582,277 |
| | | | | | | | |
Other income (expenses) | | | | | | | | |
Change in fair value of derivative liability | | 4,160,792 | | | 34,529,747 | | | 38,690,539 |
Gain on conversion of debt to stock | | 40,749 | | | - | | | 40,749 |
Loss on conversion of preferred shares | | -20,375 | | | - | | | -20,375 |
Interest expense | | -45,919 | | | - | | | -45,919 |
| | 4,135,247 | | | 34,529,747 | | | 38,664,994 |
| | | | | | | | |
Profit before income taxes | | 3,552,970 | | | 34,529,747 | | | 38,082,717 |
| | | | | | | | |
Income taxes | | - | | | - | | | - |
| | | | | | | | - |
Net income | $ | 3,552,970 | | $ | 34,529,747 | | $ | 38,082,717 |
| | | | | | | | |
Net income per share (basic) | $ | 0.01 | | | | | $ | 0.11 |
| | | | | | | | |
Net income per share (diluted) | $ | 0.01 | | | | | $ | 0.07 |
| | | | | | | | |
Weighted average shares outstanding (basic) | | 335,037,991 | | | -233,034 | | | 334,804,957 |
| | | | | | | | |
Weighted average shares outstanding (diluted) | | 638,827,910 | | | -88,664,871 | | | 550,163,039 |
|
GREEN AUTOMOTIVE COMPANY AND SUBSIDIARIES |
(Formerly Green Automotive Company Corporation) |
Restatement Condensed Consolidated Statements of Cash Flows |
For The Quarter Ended March 31, 2013 |
| | | | | | | | |
| 3 Months ended March 31, 2013 |
| As Reported | | Adjustments | | Restated |
| (Unaudited) | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | |
Net income (loss) | $ | 3,552,970 | | $ | 34,529,747 | | $ | 38,082,717 |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | |
Depreciation and amortization | | 8,876 | | | - | | | 8,876 |
Loss on conversion of Preferred Shares | | 20,375 | | | - | | | 20,375 |
Loss on disposal of assets | | 12,516 | | | - | | | 12,516 |
(Gain)/loss on conversion of debt to stock | | -40,749 | | | - | | | -40,749 |
Change in fair value of derivative liability | | -4,160,792 | | | -34,529,747 | | | -38,690,539 |
Share based compensation | | 214,286 | | | - | | | 214,286 |
Changes in assets and liabilities: | | | | | | | | - |
Accounts receivable | | 6,848 | | | - | | | 6,848 |
Inventories | | -96,781 | | | - | | | -96,781 |
Other assets | | -19,917 | | | - | | | -19,917 |
Prepaid expenses | | -48,505 | | | - | | | -48,505 |
Accounts payable and accrued expenses | | -1,275 | | | - | | | -1,275 |
Deferred revenue | | 12,354 | | | - | | | 12,354 |
| | | | | | | | |
Net cash (used in) operating activities | | -539,794 | | | - | | | -539,794 |
| | | | | | | | |
Net cash provided by investing activities | | -142,328 | | | - | | | -142,328 |
| | | | | | | | |
Net cash provided by financing activities | | 525,297 | | | - | | | 525,297 |
| | | | | | | | |
Effect of change in exchange rate on cash | | 107,495 | | | - | | | 107,495 |
| | | | | | | | |
Net (decrease) / increase in cash | | -49,330 | | | - | | | -49,330 |
| | | | | | | | |
CASH AT BEGINNING PERIOD | | 87,325 | | | - | | | 87,325 |
| | | | | | | | |
CASH AT END OF PERIOD | $ | 37,995 | | $ | - | | $ | 37,995 |
| | | | | | | | |
SUPPLEMENTAL CASH FLOW INFORMATION: | | | | | | | | |
Cash paid for interest | $ | - | | $ | - | | $ | - |
Cash paid for income taxes | $ | - | | $ | - | | $ | - |
| | | | | | | | |
NON-CASH INVESTING AND FINANCING TRANSACTIONS | | | | | | | | |
Share based compensation | $ | 214,286 | | $ | - | | $ | 214,286 |
Common shares issued in exchange for preferred shares | $ | 7,883,630 | | $ | - | | $ | 7,883,630 |
Common shares issued to settle liabilities | $ | - | | $ | - | | $ | - |
Preferred shares issued to settle debt | $ | 180,188 | | $ | - | | $ | 180,188 |
|
GREEN AUTOMOTIVE COMPANY AND SUBSIDIARIES |
(Formerly Green Automotive Company Corporation) |
Restated Condensed Consolidated Statements of Operations |
For The Three Months Ended March 31, 2012 |
Unaudited |
| | | | | | | | |
| 3 Months ended March 31, 2012 |
| As Reported | | Adjustments | | Restated |
| | | | | | | | |
Loss before other expenses | $ | -684,160 | | $ | - | | $ | -684,160 |
| | | | | | | | |
Other income (expenses) | | | | | | | | |
Change in fair value of derivative liability | | - | | | -7,979 | | | -7,979 |
Gain on conversion of debt to stock | | 430,689 | | | - | | | 430,689 |
Interest expense | | -379 | | | - | | | -379 |
| | 430,310 | | | -7,979 | | | 422,331 |
| | | | | | | | |
Profit / (loss) before income taxes | | -253,850 | | | -7,979 | | | -261,829 |
| | | | | | | | |
Income taxes | | - | | | - | | | - |
| | | | | | | | - |
Net income / (loss) | $ | -253,850 | | $ | -7,979 | | $ | -261,829 |
| | | | | | | | |
Net income / (loss) per share Basic | $ | 0 | | | | | $ | 0 |
| | | | | | | | |
Net income / (loss) per share Diluted | $ | 0 | | | | | $ | 0 |
| | | | | | | | |
Weighted average shares | | 272,838,022 | | | - | | | 272,838,022 |
| | | | | | | | |
Weighted average shares (fully diluted) | | 420,632,665 | | | - | | | 420,632,665 |
|
GREEN AUTOMOTIVE COMPANY AND SUBSIDIARIES |
(Formerly Green Automotive Company Corporation) |
Restatement Condensed Consolidated Statements of Cash Flows |
For The Quarter Ended March 31, 2012 |
| | | | | | | | |
| 3 Months ended March 31, 2012 |
| As Reported | | Adjustments | | Restated |
| (Unaudited) | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | |
Net loss | $ | -253,850 | | $ | -7,979 | | $ | -261,829 |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | |
Depreciation and amortization | | 133,861 | | | - | | | 133,861 |
(Gain)/loss on conversion of debt to stock | | 430,689 | | | - | | | 430,689 |
Change in fair value of derivative liability | | - | | | 7,979 | | | 7,979 |
Changes in assets and liabilities: | | | | | | | | |
Accounts receivable | | -385,953 | | | - | | | -385,953 |
Net cash (used in) operating activities | | -75,253 | | | - | | | -75,253 |
| | | | | | | | |
Net cash provided by investing activities | | - | | | - | | | - |
| | | | | | | | |
Net cash provided by financing activities | | 89,310 | | | - | | | 89,310 |
| | | | | | | | |
Effect of change in exchange rate on cash | | - | | | - | | | - |
| | | | | | | | |
Net (decrease) / increase in cash | | 14,057 | | | - | | | 14,057 |
| | | | | | | | |
CASH AT BEGINNING PERIOD | | 906 | | | - | | | 906 |
CASH AT END OF PERIOD | $ | 14,963 | | $ | - | | $ | 14,963 |
| | | | | | | | |
SUPPLEMENTAL CASH FLOW INFORMATION: | | | | | | | | |
Cash paid for interest | $ | - | | $ | - | | $ | - |
Cash paid for income taxes | $ | - | | $ | - | | $ | - |
| | | | | | | | |
NON-CASH INVESTING AND FINANCING TRANSACTIONS | | | | | | | | |
Common shares issued to settle liabilities | $ | 430,689 | | $ | - | | $ | 430,689 |
|
GREEN AUTOMOTIVE COMPANY AND SUBSIDIARIES |
(Formerly Green Automotive Company Corporation) |
Restated Consolidated Balance Sheet |
31-Dec-12 |
|
| Balance Sheets |
| as at December 31, 2012 |
| December 31, | | Adjustments | | Restated |
Current Assets | | | | | | | | |
Total Assets | $ | 463,697 | | $ | - | | $ | 463,697 |
| | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable and accrued expenses | | 872,086 | | | - | | | 872,086 |
Due to related parties | | - | | | - | | | - |
Deferred revenue | | 422,182 | | | - | | | 422,182 |
Current portion of notes payable | | - | | | - | | | - |
Credit facility and other advances | | 73,916 | | | - | | | 73,916 |
Derivative liability | | 21,248,804 | | | 58,483,872 | | | 79,732,676 |
Shares owed to Carter Read on purchase of NCI | | 250,000 | | | - | | | 250,000 |
Funds received from FMS not converted into Preference Shares | | 120,102 | | | - | | | 120,102 |
Sums due to Global market Advisors | | 104,100 | | | - | | | 104,100 |
Value added Taxes owed | | 39,944 | | | - | | | 39,944 |
Sums due to Equity Market D | | 25,000 | | | - | | | 25,000 |
Lease creditor | | 15,062 | | | - | | | 15,062 |
Sundry Creditors | | 27,474 | | | - | | | 27,474 |
Total Current Liabilities | | 23,198,670 | | | 58,483,872 | | | 81,682,542 |
Total Long-term Liabilities | | 384,507 | | | - | | | 384,507 |
Total Liabilities | | 23,583,177 | | | 58,483,872 | | | 82,067,049 |
| | | | | | | | |
Contingencies | | - | | | - | | | - |
| | | | | | | | |
Stockholder's Deficit | | | | | | | | |
Preferred stock, Class A Convertible Preferred Stock 100,000,000 shares authorized at December 31, 2012 and 895,801 shares issued and outstanding at December 31, 2012. | | 896 | | | - | | | 896 |
Preferred Stock, Class B Preferred Stock, 10,000,000 shares authorized at December 31, 2012 respectively, $.001 par value, 0 shares issued and outstanding at December 31, 2012. | | - | | | - | | | - |
Common stock, 900,000,000 shares authorized $.001 par value and 324,551,468 shares issued and outstanding at December 31, 2012. | | 324,551 | | | - | | | 324,551 |
Additional paid-in capital | | 12,710,403 | | | - | | | 12,710,403 |
Accumulated other comprehensive loss | | -111,308 | | | - | | | -111,308 |
Accumulated deficit | | -36,044,022 | | | -58,483,872 | | | -94,527,894 |
Total Stockholder's Deficit | | -23,119,480 | | | -58,483,872 | | | -81,603,352 |
Total Liabilities and Stockholders' Deficit | $ | 463,697 | | $ | - | | $ | 463,697 |
| | | | | | | | |
Accumulated deficit | | | | | | | | |
Opening 2012 | | -5,621,179 | | | -4,358,761 | | | -9,979,940 |
Comprehensive Loss for 2012 | | -30,422,843 | | | -54,125,111 | | | -84,547,954 |
Closing | | -36,044,022 | | | -58,483,872 | | | -94,527,894 |
|