XML 39 R32.htm IDEA: XBRL DOCUMENT v3.5.0.2
Restatement of Condensed Consolidated Financial Statements - Condensed Consolidated Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2015
Dec. 31, 2014
Mar. 31, 2014
Dec. 31, 2013
Current assets:        
Cash and cash equivalents $ 5,132 $ 2,606 $ 5,200 $ 3,877
Marketable securities, at fair value 9,682 991    
Accounts receivable, net 3,902 450    
Inventory, net 20,239 14,759    
Other current assets 3,380 2,482    
Total current assets 42,335 21,288    
Restricted cash 3,000 0    
Sale leaseback security deposit 4,414 4,414    
Property, plant and equipment, net 8,774 8,191    
Leased property, net 15,098 15,361    
Goodwill 5,364 4,095    
Intangibles, net 3,722 3,558    
Other assets 342 400    
Total assets 83,049 57,307    
Liabilities and stockholders' equity        
Accounts payable 14,355 8,541    
Related party payables 1,317 152    
Line of credit 0      
Accrued commissions 4,050 3,319    
Accrued liabilities 5,976 4,612    
Deferred revenue 1,306 2,982    
Current portion of long-term debt 905 941    
Accrued taxes payable 4,550 2,693    
Other current liabilities 2,887 1,412    
Total current liabilities 35,346 24,652    
Deferred tax liability 0 167    
Long-term debt, net of current portion 7,081 4,316    
Lease liability, net of current portion 15,774 15,774    
Other long-term liabilities 2,320 3,415    
Total liabilities 60,521 48,324    
Commitments & contingencies    
Stockholders' equity:        
Preferred stock, par value $0.001 per share, 500,000 authorized 0 0    
Common stock, par value $0.0001 per share, 250,000,000 shares authorized; 34,367,095 and 27,599,012 shares issued and outstanding as of March 31, 2015 and December 31, 2014, respectively 4 3    
Additional paid-in capital 55,452 37,097    
Accumulated other comprehensive income 301 321    
Accumulated deficit (36,282) (32,159)    
Total stockholders' equity attributable to JRjr33, Inc. 19,475 5,262    
Stockholders' equity attributable to non-controlling interest 3,053 3,721    
Total stockholders' equity 22,528 8,983    
Total liabilities and stockholders' equity 83,049 57,307    
Accounting Adjustments Errors from Prior Year        
Current assets:        
Cash and cash equivalents 0 0    
As Previously Reported        
Current assets:        
Cash and cash equivalents 5,633 2,606    
Marketable securities, at fair value 9,682      
Accounts receivable, net 3,488      
Inventory, net 20,331      
Other current assets 3,420      
Total current assets 42,554      
Restricted cash 3,000      
Sale leaseback security deposit 4,414      
Property, plant and equipment, net 8,775      
Leased property, net 15,098      
Goodwill 5,367      
Intangibles, net 3,510      
Other assets 543      
Total assets 83,261      
Liabilities and stockholders' equity        
Accounts payable 13,924      
Related party payables 531      
Line of credit 112      
Accrued commissions 3,907      
Accrued liabilities 0      
Deferred revenue 3,582      
Current portion of long-term debt 905      
Accrued taxes payable 0      
Other current liabilities 12,889      
Total current liabilities 35,850      
Deferred tax liability 0      
Long-term debt, net of current portion 7,081      
Lease liability, net of current portion 15,800      
Other long-term liabilities 1,905      
Total liabilities 60,636      
Commitments & contingencies      
Stockholders' equity:        
Preferred stock, par value $0.001 per share, 500,000 authorized 0      
Common stock, par value $0.0001 per share, 250,000,000 shares authorized; 34,367,095 and 27,599,012 shares issued and outstanding as of March 31, 2015 and December 31, 2014, respectively 4      
Additional paid-in capital 55,452      
Accumulated other comprehensive income 637      
Accumulated deficit (37,024)      
Total stockholders' equity attributable to JRjr33, Inc. 19,069      
Stockholders' equity attributable to non-controlling interest 3,556      
Total stockholders' equity 22,625      
Total liabilities and stockholders' equity 83,261      
Restatement Adjustments | Accounting Adjustments Errors from Prior Year        
Current assets:        
Cash and cash equivalents (501) 0    
Marketable securities, at fair value 0      
Accounts receivable, net 368      
Inventory, net (93)      
Other current assets (112)      
Total current assets (338)      
Restricted cash 0      
Sale leaseback security deposit 0      
Property, plant and equipment, net 0      
Leased property, net 0      
Goodwill (4)      
Intangibles, net 213      
Other assets (85)      
Total assets (214)      
Liabilities and stockholders' equity        
Accounts payable (655)      
Related party payables 761      
Line of credit      
Accrued commissions (457)      
Accrued liabilities 213      
Deferred revenue (2,322)      
Current portion of long-term debt 0      
Accrued taxes payable 576      
Other current liabilities 816      
Total current liabilities (1,068)      
Deferred tax liability 0      
Long-term debt, net of current portion 0      
Lease liability, net of current portion (26)      
Other long-term liabilities 977      
Total liabilities (117)      
Commitments & contingencies      
Stockholders' equity:        
Preferred stock, par value $0.001 per share, 500,000 authorized 0      
Common stock, par value $0.0001 per share, 250,000,000 shares authorized; 34,367,095 and 27,599,012 shares issued and outstanding as of March 31, 2015 and December 31, 2014, respectively 0      
Additional paid-in capital 0      
Accumulated other comprehensive income (336)      
Accumulated deficit 742      
Total stockholders' equity attributable to JRjr33, Inc. 406      
Stockholders' equity attributable to non-controlling interest (503)      
Total stockholders' equity (97)      
Total liabilities and stockholders' equity (214)      
Reclassification Adjustments | Accounting Adjustments Errors from Prior Year        
Current assets:        
Cash and cash equivalents 0 $ 0    
Marketable securities, at fair value 0      
Accounts receivable, net 46      
Inventory, net 1      
Other current assets 72      
Total current assets 119      
Restricted cash 0      
Sale leaseback security deposit 0      
Property, plant and equipment, net (1)      
Leased property, net 0      
Goodwill 1      
Intangibles, net (1)      
Other assets (116)      
Total assets 2      
Liabilities and stockholders' equity        
Accounts payable 1,086      
Related party payables 25      
Line of credit (112)      
Accrued commissions 600      
Accrued liabilities 5,763      
Deferred revenue 46      
Current portion of long-term debt 0      
Accrued taxes payable 3,974      
Other current liabilities (10,818)      
Total current liabilities 564      
Deferred tax liability 0      
Long-term debt, net of current portion 0      
Lease liability, net of current portion 0      
Other long-term liabilities (562)      
Total liabilities 2      
Commitments & contingencies      
Stockholders' equity:        
Preferred stock, par value $0.001 per share, 500,000 authorized 0      
Common stock, par value $0.0001 per share, 250,000,000 shares authorized; 34,367,095 and 27,599,012 shares issued and outstanding as of March 31, 2015 and December 31, 2014, respectively 0      
Additional paid-in capital 0      
Accumulated other comprehensive income 0      
Accumulated deficit 0      
Total stockholders' equity attributable to JRjr33, Inc. 0      
Stockholders' equity attributable to non-controlling interest 0      
Total stockholders' equity 0      
Total liabilities and stockholders' equity $ 2