RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS | 9 Months Ended |
Jun. 30, 2013 |
RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS: | ' |
Restatement to Prior Year Income | ' |
NOTE 2 RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS |
The Company has restated its financial statements for the three- and nine-month periods ended June 30, 2013, due to the recognition of a non-cash deemed dividend of approximately $293,000 related to a beneficial conversion feature present in the Company’s 6% Senior Convertible Preferred Stock which was issued on June 28, 2013. Additionally, the Company has restated its consolidated balance sheet as of June 30, 2013 to adjust the carrying value of the convertible preferred stock and warrants by approximately $51,000. See Note 6. The adjustments did not have an effect on the Company’s previously reported net income (loss) for the three and nine month periods ended June 30, 2013, total assets on the consolidated balance sheet as of June 30, 2013, or the consolidated statement of cash flows for the nine months ended June 30, 2013. |
A summary of the impact of the restatement on the Consolidated Balance Sheet and Consolidated Statements of Operations and Comprehensive Income (Loss) are as follows: |
|
| | | | | |
Consolidated Balance Sheets (Unaudited) As of June 30, 2013 | Previously | | Restatement | | |
| Reported | | Adjustments | | As Restated |
Assets: | | | | | |
Current assets: | | | | | |
Cash and cash equivalents.............................................................. | $5,011,600 | | $ -- | | $5,011,600 |
Marketable securities........................................................................ | 405,721 | | -- | | 405,721 |
Accounts receivable, net ................................................................. | 6,222,761 | | -- | | 6,222,761 |
Inventories, net.................................................................................. | 2,363,833 | | -- | | 2,363,833 |
Prepaid expenses and other current assets.................................... | 755,826 | | -- | | 755,826 |
Assets of discontinued operations.................................................. | 312,319 | | -- | | 312,319 |
Total current assets............................................................. | 15,072,060 | | -- | | 15,072,060 |
| | | | | |
Property and equipment, net........................................................... | 123,533 | | -- | | 123,533 |
Other assets......................................................................................... | 40,442 | | -- | | 40,442 |
Total Assets............................................................................................ | $15,236,035 | | $ -- | | $15,236,035 |
| | | | | |
Liabilities and shareholders’ equity | | | | | |
Current liabilities: | | | | | |
Accounts payable............................................................................... | $4,223,383 | | $ -- | | $4,223,383 |
Accrued expenses and other current liabilities.............................. | 868,741 | | 51,281 | | 920,022 |
Liabilities of discontinued operations............................................. | 35,391 | | -- | | 35,391 |
Total current liabilities...................................................... | 5,127,515 | | 51,281 | | 5,178,796 |
| | | | | |
Other liabilities.................................................................................... | 82,811 | | -- | | 82,811 |
Total Liabilities.................................................................................... | 5,210,326 | | 51,281 | | 5,261,607 |
| | | | | |
6% Senior Convertible Preferred Stock, par value $0.01 per share; 1,500,000 shares authorized; 381,674 shares issued and outstanding (aggregate liquidation value of $750,000).... | 447,983 | | | | 397,089 |
|
|
|
-50,894 |
| | | | | |
Commitments and contingencies | | | | | |
| | | | | |
Shareholders’ equity: | | | | | |
Preferred stock, par value $0.01 per share; 4,000,000 shares authorized; | -- | | | | -- |
| |
no shares issued and outstanding.............................................. | |
| |
| -- |
Series A Participating Preferred stock, par value $0.01; 100,000 authorized; no shares issued and outstanding.................................. | -- | | | | -- |
|
|
|
-- |
Common stock, par value $0.01 per share; 40,000,000 shares authorized, 8,819,095 and 8,811,595 shares issued; and | 88,191 | | | | 88,191 |
| |
8,112,685 and 8,105,185 shares outstanding, respectively. | |
| |
| -- |
Additional paid-in capital................................................................... | 17,353,932 | | 293,063 | | 17,646,995 |
Treasury stock, 706,410 shares at cost............................................ | -1,260,057 | | -- | | -1,260,057 |
Accumulated deficit............................................................................ | -6,582,790 | | -293,450 | | -6,876,240 |
Accumulated other comprehensive loss.......................................... | -21,550 | | -- | | -21,550 |
Total shareholders’ equity................................................................... | 9,577,726 | | -387 | | 9,577,339 |
Total liabilities and shareholders’ equity........................................ | $15,236,035 | | $ -- | | $15,236,035 |
|
| | | | | |
|
Consolidated Statements of Operations and Comprehensive Loss (Unaudited) |
For the Three Month Period Ended June 30, 2013 |
| Previously Reported | | Restatement Adjustments | | As Restated |
Net sales.............................................................................................................. | $8,590,248 | | $ -- | | $8,590,248 |
Cost of goods sold............................................................................................. | 6,747,066 | , | -- | | 6,747,066 |
Gross profit........................................................................................................ | 1,843,182 | | -- | | 1,843,182 |
| | | | | |
Operating expenses: | | | | | |
Sales and marketing..................................................................................... | 602,038 | | -- | | 602,038 |
General and administrative........................................................................ | 767,588 | | -- | | 767,588 |
Total operating expenses.................................................................. | 1,369,626 | | -- | | 1,369,626 |
| | | | | |
Income from operations................................................................................... | 473,556 | | -- | | 473,556 |
| | | | | |
Other income (expense): | | | | | |
Interest expense............................................................................................ | -120 | | -- | | -120 |
Loss on marketable securities, net............................................................. | -702,377 | | -- | | -702,377 |
Other income (expense), net....................................................................... | 2,897 | | -- | | 2,897 |
Total other income (expense), net................................................... | -699,600 | | -- | | -699,600 |
| | | | | |
Loss from continuing operations before income tax expense | -226,044 | | -- | | -226,044 |
Income tax expense............................................................................................ | -- | | -- | | -- |
Loss from continuing operations | -226,044 | | -- | | -226,044 |
Loss from discontinued operations, net of tax benefit of $8,977.............. | -18,659 | | -- | | -18,659 |
Net loss.................................................................................................................. | -244,703 | | -- | | -244,703 |
Preferred stock dividends, accretion and beneficial conversion feature | -- | | -293,450 | | -293,450 |
Net loss applicable to common equity........................................... | ($244,703) | | ($293,450) | | ($538,153) |
| | | | | |
Net loss.................................................................................................................. | ($244,703) | | $ -- | | ($244,703) |
Other comprehensive loss: | | | | | |
Translation adjustments........................................................................... | -152 | | -- | | -152 |
Total other comprehensive loss.................................................... | -152 | | -- | | -152 |
Comprehensive loss......................................................................................... | ($244,855) | | $ -- | | ($244,855) |
| | | | | |
Net loss per basic and diluted common share: | | | | | |
Loss from continuing operations.................................................................... | ($0.03) | | ($0.04) | | ($0.07) |
Loss from discontinued operations................................................................ | $0.00 | | -- | | $0.00 |
Net loss per share.............................................................................................. | ($0.03) | | ($0.04) | | ($0.07) |
| | | | | |
Weighted average number of common and common equivalent shares outstanding | | | | | |
Basic............................................................................................................. | 8,112,685 | | -- | | 8,112,685 |
Diluted.......................................................................................................... | 8,112,685 | | -- | | 8,112,685 |
|
|
Consolidated Statements of Operations and Comprehensive Income (Unaudited) |
For the Nine Month Period Ended June 30, 2013 |
|
| Previously Reported | | Restatement Adjustments | | As Restated |
Net sales.............................................................................................................. | $23,350,344 | | $ -- | | $23,350,344 |
Cost of goods sold............................................................................................. | 18,489,104 | , | -- | | 18,489,104 |
Gross profit........................................................................................................ | 4,861,240 | | -- | | 4,861,240 |
| | | | | |
Operating expenses: | | | | | |
Sales and marketing..................................................................................... | 1,620,880 | | -- | | 1,620,880 |
General and administrative........................................................................ | 2,612,398 | | -- | | 2,612,398 |
Total operating expenses.................................................................. | 4,233,278 | | -- | | 4,233,278 |
| | | | | |
Income from operations................................................................................... | 627,962 | | -- | | 627,962 |
| | | | | |
Other income (expense): | | | | | |
Interest income (expense)........................................................................... | -376 | | -- | | -376 |
Loss on marketable securities, net............................................................. | -374,160 | | -- | | -374,160 |
Other income (expense), net....................................................................... | -11,285 | | -- | | -11,285 |
Total other income (expense), net................................................... | -385,821 | | -- | | -385,821 |
| | | | | |
Income from continuing operations before income tax expense | 242,141 | | -- | | 242,141 |
Income tax expense............................................................................................ | 507 | | -- | | 507 |
Income from continuing operations | 241,634 | | -- | | 241,634 |
Loss from discontinued operations, net of tax benefit of $6,002.............. | -199,498 | | -- | | -199,498 |
Net income............................................................................................................ | 42,136 | | -- | | 42,136 |
Preferred stock dividends, accretion and beneficial conversion feature............................................................................................................ | -- | | -293,450 | | -293,450 |
Net income (loss) applicable to common equity.......................... | $42,136 | | ($293,450) | | ($251,314) |
| | | | | |
Net income............................................................................................................ | $42,136 | | $ -- | | $42,136 |
Other comprehensive income (loss): | | | | | |
Change in unrealized gains on marketable securities.......................... | 23,744 | | -- | | 23,744 |
Translation adjustments........................................................................... | -9,353 | | -- | | -9,353 |
Total other comprehensive income.............................................. | 14,391 | | -- | | 14,391 |
Comprehensive income................................................................................... | $56,527 | | $ -- | | $56,527 |
| | | | | |
Net income (loss) per basic and diluted common share: | | | | | |
Income (loss) from continuing operations.................................................... | $0.03 | | ($0.04) | | ($0.01) |
Loss from discontinued operations................................................................ | ($0.02) | | -- | | ($0.02) |
Net income (loss) per share............................................................................ | $0.01 | | ($0.04) | | ($0.03) |
| | | | | |
Weighted average number of common and common equivalent shares outstanding | | | | | |
Basic............................................................................................................. | 8,110,734 | | -- | | 8,110,734 |
Diluted.......................................................................................................... | 8,120,909 | | 10,175 | | 8,110,734 |
|
|