XML 44 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
RESTATEMENT OF FINANCIAL STATEMENTS (Tables)
12 Months Ended
Dec. 31, 2015
Accounting Changes and Error Corrections [Abstract]  
Schedule of Error Corrections and Prior Period Adjustments [Table Text Block]
On February 22, 2016, the Company’s management along with the Company’s Board of Directors agreed to focus the Company’s business interests on new mobile medical devices, and decided to discontinue their traditional medical device business interest. The traditional medical device line of business included assembly and sales of X-ray machines, anesthesia machines, monitoring devices, general medical products, and oxygen generators. The mobile medical device business will focus on the development of the Company’s remaining product line, inclusive of products such as the second generation ventilator, general medical products (such as laryngoscope), compressor products, sleep respiratory products, and wireless medical devices.
 
As part of their decision to discontinue its traditional medical device business, the Company reevaluated its prior beliefs and estimates about certain assets as of 2014. The Board of Directors concluded that the audited consolidated financial statements for the year ended December 31, 2014 included in the Company’s Annual Report on Form 20-F for the year ended December 31, 2014, originally filed with the Securities and Exchange Commission on April 30, 2015, should no longer be relied upon due to an understatement of bad debt allowances for accounts receivable and other receivables, an overstatement of prepayments and carrying value of long-lived assets and an inadequate reserve on inventory. As a result, management determined that a fair presentation of the Company’s financial statements in light of the 2016 decision to classify traditional medical device operations as discontinued required the Company to increase bad debt allowances for accounts receivable and other receivables, to write down some prepayments, to place increased reserve on inventory due to obsolescence, and to write down the carrying value of long-lived assets to the fair value less disposal cost. These error corrections will be presented as restatements, in addition to presenting the traditional medical device business as a discontinued operation, as determined by the Company’s management and Board of Directors. The effects of the restatement were as follows:
 
 
 
As of December 31,
 
 
 
2014
 
 
 
 
2014
 
 
 
As
Previously
Reported
 
Effect of
Restatement
 
Restated
 
 
 
US$
 
 
US$
 
US$
 
ASSETS
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
 
1,727,763
 
 
-
 
 
1,727,763
 
Accounts receivable, net
 
 
169,765
 
 
(27,536)
 
 
142,229
 
Other receivables, net
 
 
1,693,466
 
 
(22,785)
 
 
1,670,681
 
Advances to suppliers - third parties
 
 
1,929,663
 
 
(326,097)
 
 
1,603,566
 
Advance to supplier - related party
 
 
-
 
 
1,498,627
 
 
1,498,627
 
Inventories, net
 
 
4,119,330
 
 
(35,992)
 
 
4,083,338
 
Tax receivable
 
 
138,986
 
 
(138,986)
 
 
-
 
Deferred tax asset
 
 
407,539
 
 
(407,539)
 
 
-
 
Current assets held for discontinued operation
 
 
20,908,018
 
 
(18,244,705)
 
 
2,663,313
 
Total Current Assets
 
 
31,094,530
 
 
(17,705,013)
 
 
13,389,517
 
 
 
 
 
 
 
 
 
 
 
 
Deposits for purchase of property, plant and equipment-related party
 
 
1,498,627
 
 
(1,498,627)
 
 
-
 
Property and equipment, net
 
 
2,694,167
 
 
-
 
 
2,694,167
 
Intangible assets, net
 
 
5,014,470
 
 
-
 
 
5,014,470
 
Long-term prepaid expenses
 
 
-
 
 
142,377
 
 
142,377
 
Other assets held for discontinued operation
 
 
6,643,480
 
 
(6,641,829)
 
 
1,651
 
Total Assets
 
 
46,945,274
 
 
(25,703,092)
 
 
21,242,182
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
 
2,440,500
 
 
-
 
 
2,440,500
 
Accounts payable
 
 
67,094
 
 
-
 
 
67,094
 
Advances from customers
 
 
61,443
 
 
-
 
 
61,443
 
Accrued expenses and other current liabilities
 
 
477,387
 
 
(16,774)
 
 
460,613
 
Taxes payable
 
 
134,814
 
 
-
 
 
134,814
 
Warranty obligation
 
 
134,220
 
 
-
 
 
134,220
 
Current liabilities held for discontinued operation
 
 
362,791
 
 
(11,107)
 
 
351,684
 
Total Current Liabilities
 
 
3,678,249
 
 
(27,881)
 
 
3,650,368
 
 
 
 
 
 
 
 
 
 
 
 
OTHER LIABILITIES
 
 
 
 
 
 
 
 
 
 
Warrants liability
 
 
553,060
 
 
-
 
 
553,060
 
Total Liabilities
 
 
4,231,309
 
 
(27,881)
 
 
4,203,428
 
 
 
 
 
 
 
 
 
 
 
 
Commitments and Contingency
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity
 
 
 
 
 
 
 
 
 
 
Common shares, $0.002731 par value, 18,307,038 shares authorized, 6,194,475 and 5,808,675 shares issued and outstanding at December 31, 2015 and 2014, respectively
 
 
15,864
 
 
-
 
 
15,864
 
Additional paid in capital
 
 
18,719,965
 
 
-
 
 
18,719,965
 
Retained earnings
 
 
19,142,337
 
 
(25,297,107)
 
 
(6,154,770)
 
Accumulated other comprehensive income
 
 
3,382,707
 
 
17,492
 
 
3,400,199
 
Total Dehaier Medical Systems Limited shareholders' equity
 
 
41,260,873
 
 
(25,279,615)
 
 
15,981,258
 
Non-controlling interest
 
 
1,453,092
 
 
(395,596)
 
 
1,057,496
 
Total equity
 
 
42,713,965
 
 
(25,675,211)
 
 
17,038,754
 
Total liabilities and equity
 
 
46,945,274
 
 
(25,703,092)
 
 
21,242,182
 
 
 
 
 
For the Years Ended
 
 
 
December 31,
 
 
 
2014
 
 
 
 
2014
 
 
 
As
Previously
Reported
 
Effect of
Restatement
 
Restated
 
 
 
US$
 
US$
 
US$
 
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
2,774,241
 
 
-
 
 
2,774,241
 
 
 
 
 
 
 
 
 
 
 
 
Costs of revenue
 
 
(1,746,399)
 
 
(36,008)
 
 
(1,782,407)
 
 
 
 
 
 
 
 
 
 
 
 
Gross profit
 
 
1,027,842
 
 
(36,008)
 
 
991,834
 
 
 
 
 
 
 
 
 
 
 
 
Service incomes
 
 
131,446
 
 
-
 
 
131,446
 
Service expenses
 
 
(34,519)
 
 
-
 
 
(34,519)
 
General and administrative expenses
 
 
(1,945,226)
 
 
-
 
 
(1,945,226)
 
Provision for doubtful accounts
 
 
(8,351)
 
 
(380,847)
 
 
(389,198)
 
Selling expenses
 
 
(227,304)
 
 
-
 
 
(227,304)
 
 
 
 
 
 
 
 
 
 
 
 
Operating loss
 
 
(1,056,112)
 
 
(416,855)
 
 
(1,472,967)
 
 
 
 
 
 
 
 
 
 
 
 
Financial expenses
 
 
(195,965)
 
 
21,664
 
 
(174,301)
 
Other incomes
 
 
83,762
 
 
-
 
 
83,762
 
Other expenses
 
 
-
 
 
(22,299)
 
 
(22,299)
 
Loss on disposal of equipment
 
 
(635)
 
 
635
 
 
-
 
Change in fair value of warrants liability
 
 
2,866,171
 
 
-
 
 
2,866,171
 
 
 
 
 
 
 
 
 
 
 
 
Income before provision for income tax and non-controlling interest
 
 
1,697,221
 
 
(416,855)
 
 
1,280,366
 
 
 
 
 
 
 
 
 
 
 
 
Provision for income tax (expense) benefit
 
 
49,991
 
 
(407,717)
 
 
(357,726)
 
 
 
 
 
 
 
 
 
 
 
 
Net income from continuing operations
 
 
1,747,212
 
 
(824,572)
 
 
922,640
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) from discontinuing operations
 
 
(1,088,208)
 
 
(24,868,304)
 
 
(25,956,512)
 
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss)
 
 
659,004
 
 
(25,692,876)
 
 
(25,033,872)
 
 
 
 
 
 
 
 
 
 
 
 
Less: net loss attributable to non-controlling interest
 
 
(339,989)
 
 
(395,769)
 
 
(735,758)
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Dehaier Medical Systems Limited
 
 
998,993
 
 
(25,297,107)
 
 
(24,298,114)
 
 
 
 
 
 
 
 
 
 
 
 
Net income from continuing operations
 
 
1,747,212
 
 
(824,572)
 
 
922,640
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) from discontinuing operations
 
 
(1,088,208)
 
 
(24,868,304)
 
 
(25,956,512)
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss)
 
 
 
 
 
 
 
 
 
 
Foreign currency translation loss
 
 
(592,421)
 
 
15,530
 
 
(576,891)
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss)
 
 
66,583
 
 
(25,677,346)
 
 
(25,610,763)
 
-less comprehensive loss attributable to the non-controlling interest
 
 
(340,194)
 
 
(422,583)
 
 
(762,777)
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss) attributable to Dehaier Medical Systems Limited
 
 
406,777
 
 
(25,254,763)
 
 
(24,847,986)
 
 
 
 
 
 
 
 
 
 
 
 
Earnings (loss) per share
 
 
 
 
 
 
 
 
 
 
-Basic
 
 
0.18
 
 
(4.59)
 
 
(4.41)
 
-Diluted
 
 
0.18
 
 
(4.52)
 
 
(4.34)
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of common shares used in computation
 
 
 
 
 
 
 
 
 
 
-Basic
 
 
5,510,076
 
 
-
 
 
5,510,076
 
-Diluted
 
 
5,597,169
 
 
-
 
 
5,597,169
 
 
 
 
For the years ended
 
 
 
December 31,
 
 
 
2014
 
 
 
 
2014
 
 
 
As
Previously
Reported
 
Effect of
Restatement
 
Restated
 
 
 
US$
 
US$
 
US$
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
 
659,004
 
 
(25,692,876)
 
 
(25,033,872)
 
Net income (loss) from discontinued operations
 
 
(1,088,208)
 
 
(24,868,304)
 
 
(25,956,512)
 
Net income from continuing operations
 
 
1,747,212
 
 
(824,572)
 
 
922,640
 
Adjustments to reconcile net income to net cash (used in) provided by operating activities
 
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
 
 
1,408,421
 
 
-
 
 
1,408,421
 
Depreciation and amortization
 
 
269,595
 
 
-
 
 
269,595
 
Change in fair value of warrants liability
 
 
(2,866,171)
 
 
-
 
 
(2,866,171)
 
Change in deferred tax assets
 
 
(282,041)
 
 
407,717
 
 
125,676
 
Provision for accounts receivable
 
 
8,351
 
 
27,549
 
 
35,900
 
Provision for other receivables
 
 
-
 
 
27,200
 
 
27,200
 
Provision for advances to suppliers - third parties
 
 
-
 
 
326,098
 
 
326,098
 
Change in warranty reserve
 
 
(209,227)
 
 
-
 
 
(209,227)
 
Provision for inventory obsolescence
 
 
106,199
 
 
36,008
 
 
142,207
 
Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
 
(Increase) Decrease in accounts receivable
 
 
1,743,792
 
 
-
 
 
1,743,792
 
Decrease in advances to suppliers - third parties
 
 
3,751,434
 
 
-
 
 
3,751,434
 
Increase in advance to supplier - related party
 
 
(1,498,627)
 
 
-
 
 
(1,498,627)
 
Increase in other receivables
 
 
(443,285)
 
 
-
 
 
(443,285)
 
Increase in inventories
 
 
(3,676,810)
 
 
-
 
 
(3,676,810)
 
Decrease in taxes receivable
 
 
372,935
 
 
-
 
 
372,935
 
Increase in long-term prepaid expenses
 
 
(142,377)
 
 
-
 
 
(142,377)
 
Decrease in accounts payable
 
 
(19,710)
 
 
-
 
 
(19,710)
 
Decrease in advances from customers
 
 
(256,504)
 
 
-
 
 
(256,504)
 
Decrease in accrued expenses and other current liabilities
 
 
(33,961)
 
 
-
 
 
(33,961)
 
Increase in taxes payable
 
 
52,064
 
 
-
 
 
52,064
 
Net cash (used in) provided by operating activities from continuing operations
 
 
31,290
 
 
-
 
 
31,290
 
Net cash provided by operating activities from discontinued operations
 
 
4,106,063
 
 
-
 
 
4,106,063
 
Net cash provided by (used in) operating activities
 
 
4,137,353
 
 
-
 
 
4,137,353
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Capital expenditures and other additions
 
 
(2,053,039)
 
 
-
 
 
(2,053,039)
 
Purchases of intangible assets
 
 
(3,353,353)
 
 
-
 
 
(3,353,353)
 
Net cash used in investing activities from continuing operations
 
 
(5,406,392)
 
 
-
 
 
(5,406,392)
 
Net cash used in investing activities from discontinued operations
 
 
(5,791,256)
 
 
-
 
 
(5,791,256)
 
Net cash used in investing activities
 
 
(11,197,648)
 
 
-
 
 
(11,197,648)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Proceeds from bank loan
 
 
2,944,000
 
 
-
 
 
2,944,000
 
Repayments of bank loan
 
 
(2,948,700)
 
 
-
 
 
(2,948,700)
 
Net proceeds from option exercises
 
 
194,300
 
 
-
 
 
194,300
 
Net proceeds from issuance of common stock
 
 
6,066,546
 
 
-
 
 
6,066,546
 
Net cash provided by financing activities
 
 
6,256,146
 
 
-
 
 
6,256,146
 
 
 
 
 
 
 
 
 
 
 
 
Effect of exchange rate fluctuations on cash and cash equivalents
 
 
(61,033)
 
 
-
 
 
(61,033)
 
 
 
 
 
 
 
 
 
 
 
 
Net decrease in cash and cash equivalents
 
 
(865,182)
 
 
-
 
 
(865,182)
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of year
 
 
2,592,945
 
 
-
 
 
2,592,945
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of year
 
 
1,727,763
 
 
-
 
 
1,727,763
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental cash flow information
 
 
 
 
 
 
 
 
 
 
Income tax paid
 
 
188,695
 
 
-
 
 
188,695
 
Interest paid
 
 
176,231
 
 
-
 
 
176,231