| Restated financial statements |
| | |
As
of June 30, 2014 | |
| | |
As
Originally Filed | | |
Fair
Value Adjustments* | | |
Correction
of Error | | |
As Restated | |
| Accounts receivable | |
$ | 1,429,041 | | |
$ | (16,729 | ) | |
$ | | | |
$ | 1,412,312 | |
| Note receivable on asset sale - current | |
| 225,000 | | |
| (225,000 | ) | |
| | | |
| | |
| Prepaid expenses and other
current assets | |
| 2,337,033 | | |
| (201,942 | ) | |
| | | |
| 2,135,091 | |
| Total current assets | |
| 9,818,808 | | |
| (443,671 | ) | |
| | | |
| 9,375,137 | |
| Note receivable on asset
sale - less current portion | |
| 675,000 | | |
| (675,000 | ) | |
| | | |
| | |
| Property and equipment, net | |
| 407,803 | | |
| 38,450 | | |
| | | |
| 446,253 | |
| Goodwill | |
| 16,421,922 | | |
| 2,945,047 | | |
| 640,204 | | |
| 20,007,173 | |
| Intangibles, net | |
| 11,427,926 | | |
| (1,800,000 | ) | |
| | | |
| 9,627,926 | |
| Total assets | |
| 39,834,263 | | |
| 64,826 | | |
| 640,204 | | |
| 40,539,293 | |
| | |
| | | |
| | | |
| | | |
| | |
| Accounts payable | |
| 6,060,146 | | |
| (253,827 | ) | |
| | | |
| 5,806,319 | |
| Accrued expenses and other
current liabilities | |
| 3,784,114 | | |
| 157,547 | | |
| | | |
| 3,941,661 | |
| Total current liabilities | |
| 33,027,808 | | |
| (96,280 | ) | |
| | | |
| 32,931,528 | |
| Deferred tax liability | |
| | | |
| 189,799 | | |
| | | |
| 189,799 | |
| Total liabilities | |
| 46,315,363 | | |
| 93,519 | | |
| | | |
| 46,408,882 | |
| Additional paid-in capital | |
| 22,887,977 | | |
| | | |
| 640,204 | | |
| 23,528,181 | |
| Noncontrolling interest
in Ronco Holdings, Inc. | |
| (1,141,666 | ) | |
| (28,693 | ) | |
| | | |
| (1,170,359 | ) |
| Total stockholders' deficit | |
| (9,181,100 | ) | |
| (28,693 | ) | |
| 640,204 | | |
| (8,569,589 | ) |
| Total liabilities, redeemable
preferred stock and stockholders' deficit | |
$ | 39,834,263 | | |
$ | 64,826 | | |
$ | 640,204 | | |
$ | 40,539,293 | |
| | |
| | | |
| | | |
| | | |
| | |
| | |
| As
of September 30, 2014 | |
| | |
| As
Originally Filed | | |
| Fair
Value Adjustments* | | |
| Correction
of Error | | |
| As
Restated | |
| Total assets | |
$ | 15,741,463 | | |
$ | | | |
$ | | | |
$ | 15,741,463 | |
| Total current liabilities | |
| 39,956,821 | | |
| | | |
| | | |
| 39,956,821 | |
| Deferred tax liability | |
| | | |
| 189,799 | | |
| | | |
| 189,799 | |
| Total liabilities | |
| 53,319,458 | | |
| 189,799 | | |
| | | |
| 53,509,257 | |
| Additional paid-in capital | |
| 22,972,201 | | |
| | | |
| 640,204 | | |
| 23,612,405 | |
| Accumulative deficit | |
| (44,164,324 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (44,994,327 | ) |
| Noncontrolling interest
in Ronco Holdings, Inc. | |
| (19,139,054 | ) | |
| | | |
| | | |
| (19,139,054 | ) |
| Total stockholders' deficit | |
| (40,277,995 | ) | |
| (189,799 | ) | |
| | | |
| (40,467,794 | ) |
| Total liabilities, redeemable
preferred stock and stockholders' deficit | |
$ | 15,741,463 | | |
$ | | | |
$ | | | |
$ | 15,741,463 | |
| | |
Three
Months Ended June 30, 2014 | | |
Six
Months Ended June 30, 2014 | |
| | |
As
Originally Filed | | |
Fair
Value Adjustments* | | |
Correction
of Error | | |
As Restated | | |
As
Originally Filed | | |
Fair
Value Adjustments* | | |
Correction
of Error | | |
As Restated | |
| General and administrative
expenses | |
$ | 2,993,567 | | |
$ | 21,265 | | |
$ | | | |
$ | 3,014,832 | | |
$ | 4,536,731 | | |
$ | 28,693 | | |
$ | | | |
$ | 4,565,424 | |
| Loss from operations | |
| (3,557,926 | ) | |
| (21,265 | ) | |
| | | |
| (3,579,191 | ) | |
| (4,545,064 | ) | |
| (28,693 | ) | |
| | | |
| (4,573,757 | ) |
| Loss before provision for
income taxes | |
| (3,195,916 | ) | |
| (21,265 | ) | |
| | | |
| (3,217,181 | ) | |
| (4,430,629 | ) | |
| (28,693 | ) | |
| | | |
| (4,459,322 | ) |
| Net loss | |
| (3,195,916 | ) | |
| (21,265 | ) | |
| | | |
| (3,217,181 | ) | |
| (4,430,629 | ) | |
| (28,693 | ) | |
| | | |
| (4,459,322 | ) |
| Net loss attributable to noncontrolling
interest in Ronco Holdings, Inc. | |
| 1,016,403 | | |
| 21,265 | | |
| | | |
| 1,037,668 | | |
| 1,141,666 | | |
| 28,693 | | |
| | | |
| 1,170,359 | |
| Net loss attributable to As
Seen On TV, Inc. | |
| (2,179,513 | ) | |
| | | |
| | | |
| (2,179,513 | ) | |
| (3,288,963 | ) | |
| | | |
| | | |
| (3,288,963 | ) |
| Basic and diluted loss per
share | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.01 | | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.01 | |
| | |
Three
Months Ended September 30, 2014 | | |
Nine
Months Ended September 30, 2014 | |
| | |
As
Originally Filed | | |
Fair
Value Adjustments* | | |
Correction
of Error | | |
As Restated | | |
As
Originally Filed | | |
Fair
Value Adjustments* | | |
Correction
of Error | | |
As Restated | |
| General and administrative
expenses | |
$ | 3,765,144 | | |
| | | |
$ | | | |
$ | 3,765,144 | | |
$ | 8,341,287 | | |
$ | | | |
$ | | | |
$ | 8,341,287 | |
| Impairment loss on goodwill | |
| 19,177,171 | | |
| 189,799 | | |
| 640,204 | | |
| 20,007,174 | | |
| 19,177,171 | | |
| 189,799 | | |
| 640,204 | | |
| 20,007,174 | |
| Loss from operations | |
| (25,582,972 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (26,412,975 | ) | |
| (32,151,012 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (32,981,015 | ) |
| Loss before provision for
income taxes | |
| (31,104,303 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (31,934,306 | ) | |
| (35,611,748 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (36,441,751 | ) |
| Net loss | |
| (31,104,303 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (31,934,306 | ) | |
| (35,611,748 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (36,441,751 | ) |
| Net loss attributable to noncontrolling
interest in Ronco Holdings, Inc. | |
| 17,942,343 | | |
| | | |
| | | |
| 17,942,343 | | |
| 19,139,054 | | |
| | | |
| | | |
| 19,139,054 | |
| Net loss attributable to As
Seen On TV, Inc. | |
| (13,161,960 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (13,991,963 | ) | |
| (16,472,694 | ) | |
| (189,799 | ) | |
| (640,204 | ) | |
| (17,302,697 | ) |
| Basic and diluted loss per
share | |
$ | (0.02 | ) | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | (0.02 | ) | |
$ | (0.04 | ) | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | (0.04 | ) |
*Subsequent
changes to the value of assets acquired in connection with the reverse merger and VIE acquisition
|