ÌÒÖ­Ó°Ôº

Current report filing

PRO FORMA COMBINED STATEMENT OF OPERATIONS

v2.4.0.6
PRO FORMA COMBINED STATEMENT OF OPERATIONS (USD $)
 12 Months Ended
Dec. 31, 2011
Pro Forma Combined Statement Of Operations  
Revenues $ 4,477,931
Costs and expenses:  
Instructional costs and services 2,493,341
Marketing and promotional 1,181,558
General and administrative 2,654,612
Depreciation and amortization 264,082
Total costs and expenses 6,593,593
Operating loss (2,115,662)
Other income (expense):  
Interest income 2,656
Interest expense (28,028)
Total other expense (25,372)
Loss before income taxes (2,141,034)
Income tax expense (benefit) 0
Net loss (2,141,034)
Cumulative preferred stock dividends (87,326)
Net loss allocable to common stockholders $ (2,228,360)
Loss per share:  
Basic and diluted $ (0.07) [1],[2]
Weighted average number of common shares outstanding:  
Basic and diluted 32,788,573 [1],[2]
[1] Pro forma basic and diluted loss per common share is based on the weighted average number of common shares which would have been outstanding during the period if the recapitalization had occurred at January 1, 2011, and reflects the exchange of the Series A through Series E preferred stock as well as the common stock of AUI for common stock of AGI. The shares of preferred stock have been included in the calculation of basic and diluted loss per common share as if they had been converted to common shares on the date issued.
[2] Pro forma weighted average shares include the retention of 9,760,000 shares of common stock by prior shareholders of AGI as if such shares were issued on January 1, 2011. In computing pro forma diluted net loss per share, no effect has been given to common shares issuable upon conversion of the $20,000 of convertible notes as the effect would be anti-dilutive. Such convertible notes are convertible at a conversion price equal to the next equity offering of the Company.