XML 19 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
Restatement of Previously Issued Financial Statements
12 Months Ended
Dec. 31, 2011
Restatement of Previously Issued Financial Statements [Abstract]  
RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

NOTE 2 — RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

The Company accounts for the correction of an error in its previously issued financial statements in accordance with the provisions of ASC Topic 250, “Accounting Changes and Error Corrections.” In accordance with the disclosure provisions of ASC 250, when financial statements are restated to correct an error, an entity is required to disclose that its previously issued financial statements have been restated along with a description of the nature of the error, the effect of the correction on each financial statement line item and any per share amount affected for each prior period presented, and the cumulative effect on retained earnings or other appropriate component of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented.

The Company’s Board of Directors, based on the recommendation of the Audit Committee of the Company’s Board of Directors and in consultation with management, concluded that the financial statements contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2011 should no longer be relied upon and must be restated to properly record revenue from commissions earned by the Company’s mid-market product line.

The Company concluded that the timing of revenue recognition for certain commission payments was recorded incorrectly. This incorrect treatment related to the Company’s revenue recognition policy for its mid-market product line, an area the Company entered with its acquisition of GSE Consulting, LP (“GSE”, See Note 4) on October 31, 2011. Under its accounting policies in effect at the time, the Company recognized revenue from up-front commissions as cash was received from the energy supplier, beginning with the quarter ended December 31, 2011. As a result of its review, the Company has determined that it was required to record these revenues upon contract completion, or earlier to the extent that actual energy usage data is received from the energy supplier or can be reliably estimated. The difference between recognizing these commissions upon cash receipt and over the energy flow period is a matter of timing.

In addition, the Company has adjusted its accounts receivable and goodwill balances related to the acquisition of GSE. The Company had assigned a fair value of approximately $490,000 to accounts receivable related to the acquisition of GSE on October 31, 2011. Based on its revised revenue recognition policy, the Company has determined that there should be no value assigned to accounts receivable at October 31, 2011. As a result, the Company has reduced accounts receivable and increased goodwill by approximately $490,000 as of December 31, 2011.

Throughout this Amendment No. 1, all amounts presented from prior periods and prior period comparisons that have been revised are labeled “As Restated” and reflect the balances and amounts on a restated basis.

The following table presents the cumulative effect of the restatement described above for the period shown.

 

         
    Year Ended
December 31,
2011
 

Net income as originally reported

  $ 515,541  

Adjustments related to revenue

    (562,018
   

 

 

 

Net loss as restated

  $ (46,477
   

 

 

 

Cumulative effect to accumulated deficit

  $ (562,018
   

 

 

 

 

The tables below set forth the effect of the adjustments as of December 31, 2011 and for the year ended December 31, 2011 as applicable:

Balance Sheet items affected:

 

                         
    At December 31, 2011  
    As Reported     Adjustment     As Restated  

Trade accounts receivable, net

  $ 4,057,215     $ (453,581   $ 3,603,634  
   

 

 

   

 

 

   

 

 

 

Total current assets

    6,575,477       (453,581     6,121,896  
   

 

 

   

 

 

   

 

 

 

Goodwill

    11,817,236       490,019       12,307,255  
   

 

 

   

 

 

   

 

 

 

Total assets

  $ 33,824,540     $ 36,438     $ 33,860,978  
   

 

 

   

 

 

   

 

 

 

Deferred revenue and customer advances

  $ 320,899     $ 71,864     $ 392,763  
   

 

 

   

 

 

   

 

 

 

Total current liabilities

    10,046,722       71,864       10,118,586  
   

 

 

   

 

 

   

 

 

 

Deferred revenue and customer advances, net of current portion

    —         526,592       526,592  
   

 

 

   

 

 

   

 

 

 

Total liabilities

    12,643,421       598,456       13,241,877  
   

 

 

   

 

 

   

 

 

 

Accumulated deficit

    (21,565,497     (562,018     (22,127,515
   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

    21,181,119       (562,018     20,619,101  
   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 33,824,540     $ 36,438     $ 33,860,978  
   

 

 

   

 

 

   

 

 

 

 

WORLD ENERGY SOLUTIONS, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

 

                         
    Year Ended December 31, 2011  
    As Reported     Adjustment     As Restated  

Revenue:

                       

Brokerage commissions, transaction fees and efficiency projects

  $ 20,087,139     $ (562,018   $ 19,525,121  

Management fees

    999,446       —         999,446  
   

 

 

   

 

 

   

 

 

 

Total revenue

    21,086,585       (562,018     20,524,567  

Cost of revenue

    4,009,995       —         4,009,995  
   

 

 

   

 

 

   

 

 

 

Gross profit

    17,076,590       (562,018     16,514,572  
   

 

 

   

 

 

   

 

 

 

Operating expenses:

                       

Sales and marketing

    10,631,035       —         10,631,035  

General and administrative

    5,790,264       —         5,790,264  
   

 

 

   

 

 

   

 

 

 

Total operating expenses

    16,421,299       —         16,421,299  
   

 

 

   

 

 

   

 

 

 

Operating income

    655,291       (562,018     93,273  
   

 

 

   

 

 

   

 

 

 

Interest income (expense):

                       

Interest income

    51,245       —         51,245  

Interest expense

    (52,771     —         (52,771
   

 

 

   

 

 

   

 

 

 

Total interest expense, net

    (1,526     —         (1,526
   

 

 

   

 

 

   

 

 

 

Income before income taxes

    653,765       (562,018     91,747  

Income tax expense

    138,224       —         138,224  
   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 515,541     $ (562,018   $ (46,477
   

 

 

   

 

 

   

 

 

 

Net income (loss) per share:

                       

Net income (loss) per common share — basic and diluted

  $ 0.05     $ (0.05   $ —    
   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding — basic

    10,521,910               10,521,910  
   

 

 

           

 

 

 

Weighted average shares outstanding — diluted

    10,583,630               10,521,910  
   

 

 

           

 

 

 

 

WORLD ENERGY SOLUTIONS, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

 

                         
    Quarter Ended December 31, 2011 (Unaudited)  
    As Reported     Adjustment     As Restated  

Revenue:

                       

Brokerage commissions, transaction fees and efficiency projects

  $ 5,648,955     $ (562,018   $ 5,086,937  

Management fees

    257,490       —         257,490  
   

 

 

   

 

 

   

 

 

 

Total revenue

    5,906,445       (562,018     5,344,427  

Cost of revenue

    1,102,636       —         1,102,636  
   

 

 

   

 

 

   

 

 

 

Gross profit

    4,803,809       (562,018     4,241,791  
   

 

 

   

 

 

   

 

 

 

Operating expenses:

                       

Sales and marketing

    3,245,794       —         3,245,794  

General and administrative

    2,179,372       —         2,179,372  
   

 

 

   

 

 

   

 

 

 

Total operating expenses

    5,425,166       —         5,425,166  
   

 

 

   

 

 

   

 

 

 

Operating income

    (621,357     (562,018     (1,183,375

Total interest expense, net

    (43,172     —         (43,172
   

 

 

   

 

 

   

 

 

 

Income before income taxes

    (664,529     (562,018     (1,226,547

Income tax expense

    116,474       —         116,474  
   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ (781,003   $ (562,018   $ (1,343,021
   

 

 

   

 

 

   

 

 

 

Net income (loss) per share:

                       

Net income (loss) per common share — basic and diluted

  $ (0.07   $ (0.05   $ (0.12
   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding — basic

    11,513,481               11,513,481  
   

 

 

           

 

 

 

Weighted average shares outstanding — diluted

    11,513,481               11,513,481