2 unchanged sentences
Consolidated Balance Sheets
+Added: September 30,
Current assets:
16 unchanged sentences
Long-term debt, less current maturities
−Removed: Derivative liability
+Added: Derivative liabilities
Deferred tax liability
1 unchanged sentence
Commitments and contingencies
−Removed: Innovaro stockholders’ equity (deficit):
+Added: Innovaro stockholders’ (deficit) equity:
Preferred stock, $.01 par value, 1,000,000 shares authorized;
6 unchanged sentences
Accumulated other comprehensive (loss) income
−Removed: Total Innovaro stockholders’ equity (deficit)
+Added: Total Innovaro stockholders’ (deficit) equity
Noncontrolling interest
−Removed: Total equity (deficit)
+Added: Total (deficit) equity
Total liabilities and equity (deficit)
2 unchanged sentences
Consolidated Statements of Comprehensive Loss
−Removed: Three Months Ended June 30,
−Removed: Six Months Ended June 30,
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: September 30,
+Added: September 30,
Direct costs of revenue
16 unchanged sentences
Other comprehensive loss
−Removed: Unrealized loss from available for sale securities
Comprehensive loss
1 unchanged sentence
Loss from continuing operations
−Removed: Loss from discontinued operations
+Added: Loss from discontinued operations, net of tax
Weighted average shares outstanding:
3 unchanged sentences
Consolidated Statements of Cash Flows
−Removed: Six Months Ended June 30,
+Added: Nine Months Ended
Operating Activities:
5 unchanged sentences
Stock issued for services
+Added: Financing costs
Loss on write-down of notes receivable
14 unchanged sentences
Capitalization of software development costs
+Added: Proceeds from disposal of business
Proceeds from sale of securities
2 unchanged sentences
Net proceeds from stock offering
+Added: Proceeds from line of credit
+Added: Proceeds from debt financing
Payments on long-term debt
2 unchanged sentences
Net cash flows from discontinued operations
−Removed: Increase in cash
+Added: (Decrease) Increase in cash
Cash at beginning of period
Cash at end of period
+Added: Supplemental Disclosures of Non-Cash Investing and Financing Activities
+Added: The Company disposed of its Pharmalicensing, Global Licensing, Pharma Transfer and Knowledge Express operating divisions.
+Added: In conjunction with the disposal, the Company received the following consideration:
+Added: Cash received
+Added: Note receivable received
+Added: Liabilities assumed by buyer
+Added: Total sale price
+Added: Debt discount recorded
+Added: Unrealized gain (loss) from available-for-sale securities
Supplemental Disclosures of Cash Flow Information
1 unchanged sentence
Cash paid for interest
−Removed: Supplemental Disclosures of Non-Cash Investing and Financing Activities
−Removed: Unrealized gain (loss) from available-for-sale securities
See accompanying notes
4 unchanged sentences
The financial information for Innovaro, Inc.
−Removed: (the “Company”, “we”, “us” or “Innovaro”) as of June 30, 2013 and for the three months and six months ended June 30, 2013 and 2012 is unaudited, but includes all adjustments, which, in the opinion of management are necessary in order to make the consolidated financial statements not misleading at such dates and for those periods.
+Added: (the “Company”, “we”, “us” or “Innovaro”) as of September 30, 2013 and for the three months and nine months ended September 30, 2013 and 2012 is unaudited, but includes all adjustments, which, in the opinion of management are necessary in order to make the consolidated financial statements not misleading at such dates and for those periods.
These consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and, therefore, do not include all information and notes required by accounting principles generally accepted in the United States of America (“GAAP”) for complete consolidated financial statements.
These consolidated financial statements should be read in conjunction with the consolidated audited financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.
−Removed: Operating results for the three and six months ended June 30, 2013 are not necessarily indicative of the results that may be expected for the entire year.
+Added: Operating results for the three and nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the entire year.
Innovaro is The Innovation Solutions Company focused on delivering innovation solutions to our clients through a combination of software and associated services as well as information for strategic decision making.
5 unchanged sentences
The Company has incurred recurring losses and negative cash flows from operations.
−Removed: The Company incurred a net loss of $(1.9) million and $(10.0) million for the six months ended June 30, 2013 and the year ended December 31, 2012, respectively.
−Removed: In addition, the Company has a working capital deficit of $(3.6) million and an accumulated deficit of $(88.4 ) million as of June 30, 2013.
+Added: The Company incurred a net loss of $(2,413,050) and $(9,999,599) for the nine months ended September 30, 2013 and the year ended December 31, 2012, respectively.
+Added: In addition, the Company has a working capital deficit of $(3,899,154) and an accumulated deficit of $(88,852,732) as of September 30, 2013.
These factors raise doubt about the Company’s ability to continue as a going concern.
2 unchanged sentences
The Company currently intends to fund its liquidity needs, including its software development costs, with existing cash balances, cash generated from operations, collections of its existing receivables, the proceeds from sales of its investments and the sale of certain of the Company’s common stock.
−Removed: Given the Company’s cash position, working capital deficit and expected revenues in the near term, the Company does not expect that it will be able to fund its current scheduled debt service payments of $3.0 million and its operating requirements for the next twelve months.
+Added: Given the Company’s cash position, working capital deficit and expected revenues in the near term, the Company does not expect that it will be able to fund its current scheduled debt service payments of $3,167,570 and its operating requirements for the next twelve months.
The Company is exploring opportunities for obtaining a credit facility, as well as selling equity securities.
3 unchanged sentences
The failure to generate sufficient cash from operations could have a material adverse effect on the Company.
−Removed: The Company has negotiated a one year extension of the debt on the corporate office building of approximately $2,700,000, which is included in current maturities of long term debt at June 30, 2013.
Principles of Consolidation
7 unchanged sentences
The Company has consolidated this entity as of January 1, 2013.
−Removed: The entity has no operations, or any liablities, and the only asset held by the entity relates to certain marketable securities.
−Removed: The securities have a readily determinable fair value, and the Company's intent is to sell the securities in the near term to generate profits.
−Removed: The Company has classified the securities as trading securities.
−Removed: As of June 30, 2013, all securities in this entity were sold.
+Added: The entity has no operations, or any liabilities, and the only asset held by the entity relates to certain marketable securities, which the Company classified as trading securities.
+Added: The Company sold all of these securities to generate profits during the nine months ended September 30, 2013
Significant Accounting Policies
3 unchanged sentences
Unrealized gains and losses are recorded as a component of other (income) expense in the consolidated statements of comprehensive loss.
−Removed: The Company recognized a (loss) gain on trading securities of $(49,000) and $253,000 during the three months and six months ended June 30, 2013, respectively.
−Removed: As of June 30, 2013, all trading securities were sold.
+Added: The Company recognized a gain on trading securities of $253,419 during the nine months ended September 30, 2013, respectively.
+Added: All of the Company’s trading securities have been sold as of September 30, 2013.
Equity Method Investments
−Removed: Equity method investments were considered for impairment at June 30, 2013.
−Removed: There was no additional impairment for the three months ended June 30, 2013.
−Removed: At March 31, 2013, the Company determined that the equity method investment had suffered a decline in fair value below that of its respective carrying amounts and this decline was determined to be other-than-temporary.
−Removed: The Company recognized a loss on impairment of its equity method investment of approximately $70,000 for the six months ended June 30, 2013, which is included as a component of other (income) expense in the consolidated statements of comprehensive loss.
−Removed: There was no impairment for the three and six months ended June 30, 2012.
+Added: At March 31, 2013, the Company determined that the equity method investment had suffered a decline in fair value below that of its carrying amounts and this decline was determined to be other-than-temporary.
+Added: The Company recognized a loss on impairment of its equity method investment of $70,148 for the nine months ended September 30, 2013, which is included as a component of other (income) expense in the consolidated statements of comprehensive loss.
Software Development Costs
5 unchanged sentences
Diluted earnings per share is computed on the basis of the weighted-average number of shares of common stock outstanding plus the potential dilutive effect of outstanding stock options, warrants and unvested shares of restricted stock.
−Removed: Components of basic and diluted per share data are as follows:
−Removed: Three Months Ended June 30,
−Removed: Six Months Ended June 30,
−Removed: Weighted-average outstanding shares of common stock
−Removed: Dilutive effect of stock options, warrants and unvested shares of restricted stock
−Removed: Common stock and common stock equivalents
−Removed: Shares excluded from calculation of diluted EPS (1)
−Removed: These shares attributable to outstanding stock options, warrants and unvested restricted stock were excluded from the calculation of diluted EPS because their inclusion would have been anti-dilutive, primarily as a result of having incurred a net loss during the periods presented.
+Added: The calculation of diluted earnings per share does not include 7,749,681 shares of outstanding stock options, warrants and unvested restricted stock for the three and nine months ended September 30, 2013 and 2,992,918 shares of outstanding stock options, convertible debt warrants and unvested restricted stock for the three and nine months ended September 30, 2012, because their inclusion would have been anti-dilutive, primarily as a result of having incurred a net loss during the periods presented.
Financial Instruments
The Company’s financial instruments consist of investments, cash, accounts receivable, accounts payable, accrued expenses and long-term debt.
−Removed: The fair value of cash, accounts receivable, accounts payable and certain accrued expenses approximate their carrying amounts in the financial statements due to the short-term nature of such instruments.
−Removed: The estimated fair value of the Company’s long-term debt is not materially different from its carrying value of $4.9 million and $5.2 million as of June 30, 2013 and December 31, 2012, respectively.
+Added: The fair value of cash, accounts receivable, accounts payable and certain accrued expenses approximate their carrying amounts in the consolidated balance sheets due to the short-term nature of such instruments.
+Added: The estimated fair value of the Company’s long-term debt is not materially different from its carrying value of $5,125,961 and $5,233,416 as of September 30, 2013 and December 31, 2012, respectively.
Concentrations of Credit Risk
2 unchanged sentences
The Company has not experienced any losses related to these balances.
−Removed: All of the Company’s non-interest bearing cash balances were fully insured as of June 30, 2013.
+Added: All of the Company’s non-interest bearing cash balances were fully insured as of September 30, 2013.
Recent Accounting Pronouncements
7 unchanged sentences
Adoption of this standard did not have a significant effect on the Company’s consolidated financial statements.
−Removed: The Company's management does not believe that any recent codified pronouncements by the Financial Accounting Standards Board ("FASB") (including its EITF), the AICPA or the Securities and Exchange Commission will have a material impact on the Company's current or future consolidated financial statements.
+Added: The Company’s management does not believe that any recent codified pronouncements by the FASB (including its Emerging Issues Task Force), the American Institute of Certified Public Accountants or the Securities and Exchange Commission will have a material impact on the Company’s current or future consolidated financial statements.
Use of Estimates
The preparation of the Company’s consolidated financial statements in conformity with FASB ASC Topic 275 Risks and Uncertainties requires management to make estimates and assumptions that could affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period.
−Removed: The Company’s most significant estimates relate to the valuation and impairment of certain investments, stock-based compensation, and the valuation and impairment of fixed assets and intangible assets.
+Added: The Company’s most significant estimates relate to the valuation and impairment of certain investments, stock-based compensation, and the valuation of fixed assets and intangible assets.
Actual results could differ from those estimates.
10 unchanged sentences
The outstanding balance will accrue interest at 5% per annum.
−Removed: During the quarter ended June 30, 2013, the Company received the first $400,000 payment on the note balance.
Strategic Services operating division
4 unchanged sentences
in excess of $10,000,000 during the period from October 2, 2012 to December 31, 2015.
−Removed: The Company has reflected the operations of these divisions as discontinued operations in the consolidated statements of comprehensive loss for the three and six months ended June 30, 2012.
+Added: The Company has reflected the operations of these divisions as discontinued operations in the consolidated statements of comprehensive loss for the three and nine months ended September 30, 2012.
Substantially all the cash flows from discontinued operations for all periods presented relate to operating activities, and accordingly, the Company has presented cash flows from discontinued operations as a single line item in the consolidated statements of cash flows.
1 unchanged sentence
Three Months Ended
−Removed: June 30, 2012
−Removed: Six Months Ended
−Removed: June 30, 2012
−Removed: Intelligence & Insights
−Removed: Intelligence & Insights
+Added: September 30, 2012
+Added: Nine Months Ended
+Added: September 30, 2012
Long-lived asset impairment charge
1 unchanged sentence
Other income (loss)
−Removed: Income (loss) before income taxes
−Removed: Provision for income tax (expense) benefit
−Removed: Income (loss) from discontinued operations, net of tax
+Added: Loss on disposal of business
+Added: Loss before income taxes
+Added: Provision (benefit) for income tax expense
+Added: Loss from discontinued operations, net of tax
Fair Value Measurements
8 unchanged sentences
Level 3—Unobservable inputs for the asset or liability.
−Removed: Assets measured at fair value on a recurring basis by level within the fair value hierarchy as of June 30, 2013 and December 31, 2012 are as follows:
+Added: Assets measured at fair value on a recurring basis by level within the fair value hierarchy as of September 30, 2013 and December 31, 2012 are as follows:
Fair Value Measurements at
−Removed: June 30, 2013 (1)
+Added: September 30, 2013 (1)
Fair Value Measurements at
5 unchanged sentences
Total liabilities
−Removed: (1) The Company did not have any assets or liabilities measured at fair value using Level 1 or Level 3 of the fair value hierarchy as of June 30, 2013 and December 31, 2012.
+Added: (1) The Company did not have any assets or liabilities measured at fair value using Level 1 or Level 3 of the fair value hierarchy as of September 30, 2013 and December 31, 2012.
The Company’s investments in available-for-sale securities are classified within Level 2 of the fair value hierarchy.
2 unchanged sentences
The value of our equity interests in public companies for which market quotations are readily available are based on quoted market prices for similar instruments in an active market.
−Removed: These securities are generally thinly traded and/or carry discounts from the public market value for certain restrictions on resale.
+Added: These securities are generally thinly traded and have certain restrictions on resale.
The Company utilizes the market approach in determining the fair value of these securities.
−Removed: The Company’s derivative liability is classified within Level 2 of the fair value hierarchy.
−Removed: The Company utilizes the Black-Scholes Option Pricing Model to value the derivative liability utilizing observable inputs such as the Company’s common stock price, the exercise price of the warrants, and expected volatility, which is based on historical volatility.
+Added: Page 10 of 21
+Added: The Company’s derivative liabilities is classified within Level 2 of the fair value hierarchy.
+Added: The Company utilizes the Black-Scholes Option Pricing Model to value the derivative liabilities utilizing observable inputs such as the Company’s common stock price, the exercise price of the warrants, conversion price of the convertible debt and expected volatility, which is based on historical volatility.
The Black-Scholes model employs the market approach in determining fair value.
In the process of refinancing the mortgage on the corporate headquarters, the Company had a third party valuation of the property.
−Removed: As a result of the valuation, management determined that there was a decrease in the fair value of the property.
−Removed: Management determined that the decrease in the fair value of the property was other-than-temporary.
+Added: As a result of the valuation, management determined that there was a decrease in the fair value of the property which was considered to be other than temporary.
Therefore, the Company recorded impairment of $450,000 during the second quarter of 2013.
−Removed: This impairment expense is included as a component of impairment loss in the consolidated statements of operations for the three and six months ended June 30, 2013.
+Added: This impairment expense is included as a component of impairment loss in the consolidated statements of operations for the nine months ended September 30, 2013.
Accrued Expenses
Accrued expenses are comprised of the following:
+Added: September 30,
Accrued salaries and related expenses
2 unchanged sentences
Accrued interest
+Added: On August 15, 2013, the Company entered into a securities purchase agreement with Asher Enterprises, Inc.
+Added: (“Asher”) pursuant to which it sold to Asher an 8% convertible note in the aggregate principal amount of $78,500, convertible into shares of the Company’s common stock upon the terms and subject to the limitations and conditions set forth in the convertible note.
+Added: The variable conversion price of the debt created a derivative instrument.
+Added: The Company recorded the derivative liability of $79,418, which was offset by a debt discount of $78,500 and fair value loss on derivative of $918.
+Added: The derivative liability is adjusted to fair value at each reporting period with gains or losses recognized as a component of other (income) loss in the statements of comprehensive income.
+Added: The debt discount is being amortized using the straight-line method over the life of the debt of 8.5 months.
+Added: On August 21, 2013, the Company entered into a revolving credit and security agreement with JJJ Family LLLP (“JJJ Family”) pursuant to which it can borrow up to $400,000 from JJJ Family.
+Added: In connection with this transaction, we issued a revolving promissory note to JJJ Family in the principal amount of $400,000.
+Added: Borrowings under the credit facility will be used for general corporate purposes.
+Added: As additional consideration for this credit facility, the Company also entered into a warrant agreement with JJJ Family to allow them to purchase up to 400,000 shares of our common stock at an exercise price of $0.14 per share.
+Added: These warrants become exercisable beginning six months after the issuance date and ending five years from that date.
+Added: The exercise price is subject to certain conditions and adjustments that make the exercise price variable.
+Added: This variability in the exercise price of the warrants created a derivative instrument.
+Added: The Company recorded a derivative liability in the amount of $43,000 with an offset to debt discount.
+Added: The derivative liability is adjusted to fair value at each reporting period with gains or losses recognized as a component of other (income) loss in the statements of comprehensive income.
+Added: The debt discount is being amortized using the straight-line method over the life of the debt of 12 months.
+Added: The Company also agreed to amend the exercise price of all outstanding options and warrants previously granted to JJJ Family to $0.14 per share.
+Added: The Company valued the repricing of the options and warrants using the Black-Scholes option pricing model, which resulted in the Company recording additional financing costs of $37,000.
+Added: These financing costs are included as a component of interest expense during the three and nine months ended September 30, 2013.
+Added: Page 11 of 21
Other (Income) Expense
−Removed: Components comprising the balance in other (income) expense from continuing operations for the three and six months ended June 30, 2013 and 2012 are as follows:
−Removed: Three Months Ended June 30,
−Removed: Six Months Ended June 30,
−Removed: (Gain) Loss on sale and impairment of investments
−Removed: Realized loss (gain) on trading securities
+Added: Components comprising the balance in other (income) expense from continuing operations for the three and nine months ended September 30, 2013 and 2012 are as follows:
+Added: Three Months Ended
+Added: September 30,
+Added: Nine Months Ended
+Added: September 30,
+Added: Loss (gain) on sale and impairment of investments
+Added: Realized gain on trading securities
Loss on write-down of notes receivable to net realizable value
Dividend income
−Removed: Loss on derivative liabilities
+Added: (Gain) on derivative liabilities
Rental income
Other (income) expense
−Removed: Page 10 of 19
Segment Reporting
5 unchanged sentences
See Note 3 for further discussion of the sale of these divisions.
−Removed: Accordingly, the Company has reflected the operations of these divisions as discontinued operations for the three and six months ended June 30, 2012.
−Removed: As a result, revenue and income (loss) from continuing operations before income taxes shown below for the three and six months ended June 30, 2012 do not include amounts related to these divisions.
+Added: Accordingly, the Company has reflected the operations of these divisions as discontinued operations for the three and nine months ended September 30, 2012.
+Added: As a result, revenue and income (loss) from continuing operations before income taxes shown below for the three and nine months ended September 30, 2012 do not include amounts related to these divisions.
A summary of revenue and other financial information by reportable geographic operating segment is shown below:
−Removed: United Kingdom
−Removed: United States
−Removed: Long-lived assets as of June 30, 2013
−Removed: Total assets as of June 30, 2013
−Removed: Long-lived assets as of Dec 31, 2012
−Removed: Total assets as of Dec 31, 2012
+Added: Long-lived assets as of September 30, 2013
+Added: Total assets as of September 30, 2013
+Added: Long-lived assets as of December 31, 2012
+Added: Total assets as of December 31, 2012
A summary of revenue and other financial information by reportable line of business segment is shown below:
−Removed: For the Three Months Ended June 30, 2013
−Removed: Strategic Services
−Removed: & Insights Services
−Removed: Administrative and Other
+Added: For the Three Months Ended September 30, 2013
+Added: Administrative
Income (loss) from continuing operations before income taxes
−Removed: For the Three Months Ended June 30, 2012
−Removed: Strategic Services
−Removed: & Insights Services
−Removed: Administrative and Other
+Added: For the Three Months Ended September 30, 2012
+Added: Administrative
Income (loss) from continuing operations before income taxes
−Removed: Income (loss) from discontinued operations, net of tax
−Removed: For the Six Months Ended June 30, 2013
−Removed: Strategic Services
−Removed: & Insights Services
−Removed: Administrative and Other
+Added: Loss from discontinued operations, net of tax (1)
+Added: Page 12 of 21
+Added: For the Nine Months Ended September 30, 2013
+Added: Administrative
Income (loss) from continuing operations before income taxes
−Removed: For the Six Months Ended June 30, 2012
−Removed: Strategic Services
−Removed: & Insights Services
−Removed: Administrative and Other
+Added: For the Nine Months Ended September 30, 2012
+Added: Administrative
Income (loss) from continuing operations before income taxes
−Removed: Income (loss) from discontinued operations, net of tax
−Removed: The Company recognized a $4,756,898 impairment loss for the strategic services business segment during the three and six months ended June 30, 2012.
+Added: Loss from discontinued operations, net of tax (1)
+Added: The Company recognized a $4,756,898 impairment loss for the strategic services business segment during the nine months ended September 30, 2012.
+Added: Subsequent Events
+Added: I n October 2013, the Company entered into an additional securities purchase agreement with Asher pursuant to which it sold to Asher an 8% convertible note in the aggregate principal amount of $42,500, convertible into shares of our common stock upon the terms and subject to the limitations and conditions set forth in the convertible note.
Page 13 of 21
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.