XML 67 R60.htm IDEA: XBRL DOCUMENT v2.4.0.8
19. Pro Forma Financials for Acquisition of Canterbury and Hygeia (Details) (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cost of revenues $ 0 $ 235,803
Gross profit 71,667 138,739
Operating expenses    
General, administrative, research and development 2,008,118 4,570,161
Impairment of intangible assets 1,935,621 1,423,844
Warrants, options and stock 4,228,317 3,643,662
Fair value of common stock exchanged for warrants 3,069,792 0
Legal and professional services 1,071,392 2,128,898
Depreciation and amortization 675,757 164,043
Total operating expenses 12,988,997 11,930,608
Loss from operations (12,917,330) (11,791,869)
Other (income)/expenses    
(Gain)/loss on adjustments to fair value of derivative liability (8,980,077) (6,907,748)
Gain on extinguishment of derivative liability (1,635,967) 0
Other (income)/expense (71,631) 379,188
Interest expense 228,294 167,894
Total other income (10,459,381) (4,942,054)
Net loss (2,457,949) (6,849,815)
Net loss attributed to non-controlling interests (6,401) (19,079)
Net loss attributed to RestorGenex Corporation (2,464,350) (6,868,894)
Preferred dividends $ 171,625 $ 497,167
Net loss attributable to RestorGenex Corporation common shareholders (2,635,975) (7,366,061)
Basic and diluted loss per share $ (1.00) $ (8.16)
RestorGenex
   
Revenues 71,667  
Cost of revenues 0  
Gross profit 71,667  
Operating expenses    
General, administrative, research and development 2,008,118  
Impairment of intangible assets 1,935,621  
Warrants, options and stock 4,228,317  
Fair value of common stock exchanged for warrants 3,069,792  
Legal and professional services 1,071,392  
Depreciation and amortization 675,757  
Total operating expenses 12,988,997  
Other (income)/expenses    
(Gain)/loss on adjustments to fair value of derivative liability (8,980,077)  
Gain on extinguishment of derivative liability (1,183,093)  
Other (income)/expense (524,505)  
Interest expense 228,294  
Total other income (10,459,381)  
Net loss (2,457,949)  
Net loss attributed to non-controlling interests (6,401)  
Net loss attributed to RestorGenex Corporation (2,464,350)  
Preferred dividends $ 171,625  
Net loss attributable to RestorGenex Corporation common shareholders (2,635,975)  
Basic and diluted loss per share $ (1.00)  
Basic and fully-diluted weighted average shares outstanding 2,646,603  
Pro Forma Adjustments for Canterbury and Hygeia (b)
   
Revenues 127,167  
Cost of revenues 89,387  
Gross profit 37,780  
Operating expenses    
General, administrative, research and development 265,260  
Impairment of intangible assets 0  
Warrants, options and stock 0  
Fair value of common stock exchanged for warrants 0  
Legal and professional services 326,646  
Depreciation and amortization 14,781  
Total operating expenses 606,687  
Other (income)/expenses    
(Gain)/loss on adjustments to fair value of derivative liability 0  
Gain on extinguishment of derivative liability 0  
Other (income)/expense 0  
Interest expense 20,267  
Total other income 20,267  
Net loss (589,174)  
Net loss attributed to non-controlling interests 0  
Net loss attributed to RestorGenex Corporation (589,174)  
Preferred dividends $ 0  
Net loss attributable to RestorGenex Corporation common shareholders (589,174)  
Other Pro Forma Adjustments
   
Revenues 0  
Cost of revenues 0  
Gross profit 0  
Operating expenses    
General, administrative, research and development 503,732  
Impairment of intangible assets 0  
Warrants, options and stock 0  
Fair value of common stock exchanged for warrants 0  
Legal and professional services 0  
Depreciation and amortization 659,958  
Total operating expenses 1,163,690  
Other (income)/expenses    
(Gain)/loss on adjustments to fair value of derivative liability 0  
Gain on extinguishment of derivative liability 0  
Other (income)/expense 0  
Interest expense 0  
Total other income 0  
Net loss (1,163,690)  
Net loss attributed to non-controlling interests 0  
Net loss attributed to RestorGenex Corporation (1,163,690)  
Preferred dividends $ 0  
Net loss attributable to RestorGenex Corporation common shareholders (1,163,690)  
Basic and fully-diluted weighted average shares outstanding 1,014,623  
Pro Forma Combined
   
Revenues 198,834  
Cost of revenues 89,387  
Gross profit 109,447  
Operating expenses    
General, administrative, research and development 2,777,110  
Impairment of intangible assets 1,935,621  
Warrants, options and stock 4,228,317  
Fair value of common stock exchanged for warrants 3,069,792  
Legal and professional services 1,398,038  
Depreciation and amortization 1,350,496  
Total operating expenses 14,759,374  
Other (income)/expenses    
(Gain)/loss on adjustments to fair value of derivative liability (8,980,077)  
Gain on extinguishment of derivative liability (1,183,093)  
Other (income)/expense (524,505)  
Interest expense 248,561  
Total other income (10,439,114)  
Net loss (4,210,813)  
Net loss attributed to non-controlling interests (6,401)  
Net loss attributed to RestorGenex Corporation (4,217,214)  
Preferred dividends $ 171,625  
Net loss attributable to RestorGenex Corporation common shareholders $ (4,388,839)  
Basic and diluted loss per share $ (1.20)  
Basic and fully-diluted weighted average shares outstanding 3,661,226