XML 29 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions, Dispositions and Other Transactions (Details 1) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Business Acquisition [Line Items]    
Revenue $ 19,219us-gaap_SalesRevenueGoodsGross $ 26,671us-gaap_SalesRevenueGoodsGross
Program costs and discounts (2,161)us-gaap_SalesDiscountsReturnsAndAllowancesGoods (4,976)us-gaap_SalesDiscountsReturnsAndAllowancesGoods
Net revenue 17,058us-gaap_SalesRevenueNet 21,695us-gaap_SalesRevenueNet
Costs of sales 5,411us-gaap_CostOfGoodsSold 8,016us-gaap_CostOfGoodsSold
Gross profit 11,647us-gaap_GrossProfit 13,679us-gaap_GrossProfit
Commissions and incentives 5,866us-gaap_SalesCommissionsAndFees 6,973us-gaap_SalesCommissionsAndFees
Gain on sale of assets (43)us-gaap_GainLossOnDispositionOfAssets (266)us-gaap_GainLossOnDispositionOfAssets
Selling, general and administrative 9,428us-gaap_SellingGeneralAndAdministrativeExpense 9,441us-gaap_SellingGeneralAndAdministrativeExpense
Amortization and depreciation 629us-gaap_DepreciationAndAmortization 269us-gaap_DepreciationAndAmortization
Operating loss (4,233)us-gaap_OperatingIncomeLoss (2,737)us-gaap_OperatingIncomeLoss
Loss on marketable securities (7)us-gaap_MarketableSecuritiesGainLoss (494)us-gaap_MarketableSecuritiesGainLoss
Interest expense, net 597us-gaap_InterestExpense 266us-gaap_InterestExpense
Loss from continuing operations before income tax provision (4,837)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (3,497)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax provision 195us-gaap_IncomeTaxExpenseBenefit 279us-gaap_IncomeTaxExpenseBenefit
Loss before extraordinary item (5,032)us-gaap_ProfitLoss (3,776)us-gaap_ProfitLoss
Net loss attributable to non-controlling interest (166)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (640)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net loss attributable to common stockholders (4,866)us-gaap_NetIncomeLoss (3,136)us-gaap_NetIncomeLoss
Basic and diluted loss per share:    
Weighted average common shares outstanding 29,668,069us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 24,385,616us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
Gain (loss) per common share attributable to common stockholders $ (0.16)us-gaap_EarningsPerShareBasicAndDiluted $ (0.13)us-gaap_EarningsPerShareBasicAndDiluted
CVSL [Member]    
Business Acquisition [Line Items]    
Revenue 18,850us-gaap_SalesRevenueGoodsGross
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Program costs and discounts (2,161)us-gaap_SalesDiscountsReturnsAndAllowancesGoods
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Net revenue 16,689us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Costs of sales 5,215us-gaap_CostOfGoodsSold
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Gross profit 11,474us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Commissions and incentives 5,714us-gaap_SalesCommissionsAndFees
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Gain on sale of assets (43)us-gaap_GainLossOnDispositionOfAssets
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Selling, general and administrative 9,141us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Amortization and depreciation 618us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Operating loss (3,956)us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Loss on marketable securities 7us-gaap_MarketableSecuritiesGainLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Interest expense, net 597us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Loss from continuing operations before income tax provision (4,560)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Income tax provision 191us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Loss before extraordinary item (4,751)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Extraordinary item, net of tax 0us-gaap_ExtraordinaryItemNetOfTax
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
[1]  
Net loss (4,751)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Net loss attributable to non-controlling interest (166)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Net loss attributable to common stockholders (4,585)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Basic and diluted loss per share:    
Weighted average common shares outstanding 29,668,069us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Gain (loss) per common share attributable to common stockholders $ (0.15)us-gaap_EarningsPerShareBasicAndDiluted
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
 
Pro Forma CVSL [Member]    
Business Acquisition [Line Items]    
Revenue 32,031us-gaap_SalesRevenueGoodsGross
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Program costs and discounts (2,161)us-gaap_SalesDiscountsReturnsAndAllowancesGoods
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Net revenue 29,870us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Costs of sales 10,465us-gaap_CostOfGoodsSold
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Gross profit 19,405us-gaap_GrossProfit
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Commissions and incentives 10,777us-gaap_SalesCommissionsAndFees
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Gain on sale of assets (43)us-gaap_GainLossOnDispositionOfAssets
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Selling, general and administrative 12,571us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Amortization and depreciation 618us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Operating loss (4,518)us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Loss on marketable securities 7us-gaap_MarketableSecuritiesGainLoss
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Interest expense, net 491us-gaap_InterestExpense
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Loss from continuing operations before income tax provision (5,016)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Income tax provision 195us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Loss before extraordinary item (5,211)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Extraordinary item, net of tax 0us-gaap_ExtraordinaryItemNetOfTax
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
[1]  
Net loss (5,211)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Net loss attributable to non-controlling interest (166)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Net loss attributable to common stockholders (5,045)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Basic and diluted loss per share:    
Weighted average common shares outstanding 29,668,069us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Gain (loss) per common share attributable to common stockholders $ (0.17)us-gaap_EarningsPerShareBasicAndDiluted
/ dei_LegalEntityAxis
= cvsl_ProFormaCvslMember
 
Kleeneze Limited [Member]    
Business Acquisition [Line Items]    
Revenue 13,181us-gaap_SalesRevenueGoodsGross
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Program costs and discounts 0us-gaap_SalesDiscountsReturnsAndAllowancesGoods
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Net revenue 13,181us-gaap_SalesRevenueNet
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Costs of sales 5,250us-gaap_CostOfGoodsSold
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Gross profit 7,931us-gaap_GrossProfit
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Commissions and incentives 5,063us-gaap_SalesCommissionsAndFees
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Gain on sale of assets 0us-gaap_GainLossOnDispositionOfAssets
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Selling, general and administrative 3,430us-gaap_SellingGeneralAndAdministrativeExpense
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Amortization and depreciation 0us-gaap_DepreciationAndAmortization
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Operating loss (562)us-gaap_OperatingIncomeLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Loss on marketable securities 0us-gaap_MarketableSecuritiesGainLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Interest expense, net (106)us-gaap_InterestExpense
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Loss from continuing operations before income tax provision (456)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Income tax provision 4us-gaap_IncomeTaxExpenseBenefit
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Loss before extraordinary item (34,098)us-gaap_ProfitLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Extraordinary item, net of tax 33,638us-gaap_ExtraordinaryItemNetOfTax
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
[1]  
Net loss (460)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Net loss attributable to non-controlling interest 0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Net loss attributable to common stockholders (34,098)us-gaap_NetIncomeLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Basic and diluted loss per share:    
Weighted average common shares outstanding 29,668,069us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Gain (loss) per common share attributable to common stockholders $ (1.15)us-gaap_EarningsPerShareBasicAndDiluted
/ us-gaap_BusinessAcquisitionAxis
= cvsl_KleenezeLimitedMember
 
Pro Forma Adjustments [Member]    
Business Acquisition [Line Items]    
Revenue 0us-gaap_SalesRevenueGoodsGross
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Program costs and discounts 0us-gaap_SalesDiscountsReturnsAndAllowancesGoods
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Net revenue 0us-gaap_SalesRevenueNet
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Costs of sales 0us-gaap_CostOfGoodsSold
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Gross profit 0us-gaap_GrossProfit
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Commissions and incentives 0us-gaap_SalesCommissionsAndFees
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Gain on sale of assets 0us-gaap_GainLossOnDispositionOfAssets
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Selling, general and administrative 0us-gaap_SellingGeneralAndAdministrativeExpense
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Amortization and depreciation 0us-gaap_DepreciationAndAmortization
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Operating loss 0us-gaap_OperatingIncomeLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Loss on marketable securities 0us-gaap_MarketableSecuritiesGainLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Interest expense, net 0us-gaap_InterestExpense
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Loss from continuing operations before income tax provision 0us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Income tax provision 0us-gaap_IncomeTaxExpenseBenefit
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Loss before extraordinary item 33,638us-gaap_ProfitLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Extraordinary item, net of tax (33,638)us-gaap_ExtraordinaryItemNetOfTax
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
[1]  
Net loss 0us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Net loss attributable to non-controlling interest 0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Net loss attributable to common stockholders $ 33,638us-gaap_NetIncomeLoss
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Basic and diluted loss per share:    
Weighted average common shares outstanding 29,668,069us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
Gain (loss) per common share attributable to common stockholders $ 1.13us-gaap_EarningsPerShareBasicAndDiluted
/ us-gaap_BusinessAcquisitionAxis
= cvsl_ProFormaAdjustmentsMember
 
[1] Losses were incurred as a result of the write down of intercompany receivables that were forgiven prior to and in accordance with the transaction. As these losses were direct and one-time events related specifically to the acquisition, we have excluded these items from the pro forma income statement shown below.