XML 34 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
ACQUISITION (Tables)
6 Months Ended
Jun. 30, 2017
Business Combinations [Abstract]  
Schedule of business combinations

Upon initial measurement, components of the purchase price are as follows: 

Cash and cash equivalents   $ 11  
Accounts receivable, net     439  
Inventories, net     667  
Prepaid expenses and other current assets     139  
Restricted cash     100  
Intangible assets     95  
Property and equipment, net     93  
Other investments     303  
Deposits and loans     44  
Accounts payable and accrued expenses     (1,680 )
Revolving credit facility     (880 )
Notes payable     (2,204 )
Notes payable, related parties     (406 )
Convertible notes payable     0  
Other current liabilities     (327 )
Net liabilities assumed     (3,606 )
Goodwill     6,002  
Minority interest     (945 )
Purchase price   $ 1,451  
Schedule of the pro forma

These pro forma amounts do not purport to be indicative of the results that would have actually been obtained if the acquisition occurred as of the beginning of each period presented or that may be obtained in future periods: 

    For the Three Months Ended June 30,     For the Six Months Ended June 30,  
    2017     2016     2017     2016  
                         
Revenue   $ 2,714     $ 4,017     $ 5,408     $ 7,848  
                                 
Net loss   $ (1,924 )   $ (651 )   $ (4,076 )   $ (1,099 )
                                 
Less: Net loss attributable to non-controlling interest     127       313       632       424  
                                 
Net loss attributable to Digital Power Corp   $ (1,797 )   $ (338 )   $ (3,444 )   $ (675 )
                                 
Preferred deemed dividends     (319 )           (319 )      
Preferred dividends     (8 )           (8 )      
                                 
Loss available to common shareholders   $ (2,124 )   $ (338 )   $ (3,771 )   $ (675 )
                                 
Basic and diluted net loss per common share   $ (0.17 )   $ (0.04 )   $ (0.33 )   $ (0.08 )
                                 

Basic and diluted weighted average common shares

outstanding

    12,310,106       8,618,419       11,273,393       8,618,419  
                                 
Comprehensive Loss                                
Loss available to common shareholders   $ (2,124 )   $ (338 )   $ (3,771 )   $ (675 )
Other comprehensive income (loss)                                
Change in net foreign currency translation adjustments     78       (152 )     99       (210 )

Net unrealized gain (loss) on securities available-for-

sale, net of income taxes

    0             130       18  
Other comprehensive income (loss)     78       (152 )     229       (192 )
Total Comprehensive loss   $ (2,046 )   $ (490 )   $ (3,542 )   $ (86