XML 50 R23.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions, Dispositions and Other Transactions (Tables)
3 Months Ended
Mar. 31, 2015
Business Combinations [Abstract]  
Schedule of Pro Forma Information Revenue of Acquiree Since Acquisition Date Actual [Table Text Block]
The following summary represents the fair value of Kleeneze as of the acquisition date and is subject to change following management’s final evaluation of the fair value assumptions.
 
 
 
Kleeneze
(in thousands)
 
Assets
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
1,964
 
Accounts receivable
 
 
2,986
 
Inventory
 
 
6,283
 
 
 
 
931
 
Total current assets
 
 
12,164
 
Property, plant and equipment
 
 
619
 
Goodwill
 
 
1,347
 
Total assets
 
$
14,130
 
 
 
 
 
 
Liabilities and stockholders’ equity
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable—trade
 
$
3,635
 
Other current liabilities
 
 
5,395
 
Total current liabilities
 
 
9,030
 
Other long-term liabilities
 
 
-
 
Total liabilities
 
 
9,030
 
Stockholders’ equity
 
 
5,100
 
Total liabilities and stockholders’ equity
 
$
14,130
 
Business Acquisition, Pro Forma Information [Table Text Block]
The following summary presents the pro forma results of operations for the current year up to the date of March 31, 2015 as though the companies had combined at the beginning of the reported period.
 
 
 
 
 
 
 
 
Pro Forma
 
 
 
Pro Forma
 
 
 
CVSL
 
Kleeneze
 
Adjustments
 
Note
 
CVSL
 
Revenue
 
18,850
 
13,181
 
-
 
 
 
32,031
 
Program costs and discounts
 
(2,161)
 
-
 
-
 
 
 
(2,161)
 
Net revenue
 
16,689
 
13,181
 
-
 
 
 
29,870
 
Costs of sales
 
5,215
 
5,250
 
-
 
 
 
10,465
 
Gross profit
 
11,474
 
7,931
 
-
 
 
 
19,405
 
Commissions and incentives
 
5,714
 
5,063
 
-
 
 
 
10,777
 
Gain on sale of assets
 
(43)
 
-
 
-
 
 
 
(43)
 
Selling, general and administrative
 
9,141
 
3,430
 
-
 
 
 
12,571
 
Amortization and depreciation
 
618
 
-
 
-
 
 
 
618
 
Operating loss
 
(3,956)
 
(562)
 
-
 
 
 
(4,518)
 
Loss on marketable securities
 
7
 
-
 
-
 
 
 
7
 
Interest expense, net
 
597
 
(106)
 
-
 
 
 
491
 
Loss from continuing operations before income tax provision
 
(4,560)
 
(456)
 
-
 
 
 
(5,016)
 
Income tax provision
 
191
 
4
 
-
 
 
 
195
 
Loss before extraordinary item
 
(4,751)
 
(460)
 
-
 
 
 
(5,211)
 
Extraordinary item, net of tax
 
-
 
33,638
 
(33,638)
 
A
 
-
 
Net loss
 
(4,751)
 
(34,098)
 
33,638
 
 
 
(5,211)
 
Net loss attributable to non-controlling interest
 
(166)
 
-
 
-
 
 
 
(166)
 
Net loss attributable to common stockholders
 
(4,585)
 
(34,098)
 
33,638
 
 
 
(5,045)
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic and diluted loss per share:
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
 
29,668,069
 
29,668,069
 
29,668,069
 
 
 
29,668,069
 
Gain (loss) per common share attributable to common stockholders
 
(0.15)
 
(1.15)
 
1.13
 
 
 
(0.17)