The following gives pro forma effect to the results of operations
for the year ended December 31, 2013 had the modification been
effective on February 21, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
As Reported |
|
|
Series E Adjustments |
|
|
Proforma |
|
Revenue
|
|
$ |
26,060 |
|
|
$ |
— |
|
|
$ |
26,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
9,952 |
|
|
|
— |
|
|
|
9,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(10,522 |
) |
|
|
— |
|
|
|
(10,522 |
) |
Other income (expenses)
|
|
|
(6,299 |
) |
|
|
6,990 |
|
|
|
691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(16,821 |
) |
|
$ |
6,990 |
|
|
$ |
(9,831 |
) |
Dividends and accretion to redemption value of Series E and F
|
|
|
(3,650 |
) |
|
|
1,636 |
|
|
|
(2,014 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders
|
|
$ |
(20,471 |
) |
|
$ |
8,626 |
|
|
$ |
(11,845 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations attributable to common
stockholders
|
|
$ |
(0.26 |
) |
|
|
|
|
|
$ |
(0.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders
|
|
$ |
(0.26 |
) |
|
|
|
|
|
$ |
(0.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|