XML 77 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Reverse Acquisition (Tables)
12 Months Ended
Dec. 31, 2012
Reverse Acquisition [Abstract]  
Schedule of Purchase Price Allocation
Based on the final purchase price allocation, the following table summarizes the fair value amounts of the assets acquired and liabilities assumed at the date of the acquisition:
 
   
(Restated)
 
Cash and cash equivalents
 $1,271 
Accounts receivable
  1,873 
Inventories
  7,136 
Prepaid expenses and other current assets
  639 
Property and equipment
  4,543 
Patents and licensed technologies
  13,500 
Other intangible assets
  12,000 
Other assets
  41 
Deferred tax assets
  28,589 
Total assets acquired at fair value
  69,592 
      
Accounts payable
  (6,333)
Accrued compensation and related expenses
  (1,554)
Other accrued liabilities
  (2,592)
Deferred revenues
  (556)
Total liabilities assumed
  (11,035)
      
Net assets acquired
 $58,557 
Unaudited pro-forma results
The consolidated results of operations do not include any revenues or expenses related to the pre-merged PhotoMedex business on or prior to December 13, 2011, the consummation date of the reverse acquisition. The Company's unaudited pro-forma results for the years ended December 31, 2011 and 2010 summarize the combined results of the Radiancy and PhotoMedex in the following table, assuming the reverse acquisition had occurred on January 1, 2010 and after giving effect to the reverse acquisition adjustments, including amortization of the tangible and intangible assets that were acquired in the transaction:
 
   
Year Ended December 31,
 
   
2011
  
2010
 
   
(unaudited)
  
(unaudited)
 
        
Net revenues
 $162,341  $104,872 
Net income (loss)
  (13,077)  6,378 
Net income (loss) per share:
        
Basic
 $(0.91) $0.50 
Diluted
 $(0.91) $0.45 
Shares used in calculating net income (loss) per share:
        
Basic
  14,445,184   13,845,883 
Diluted
  14,445,184   14,314,292