XML 66 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net loss $ (4,725) $ (7,555)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 28 122
Amortization of intangible assets 118 0
Accretion of convertible note discount 199 0
Amortization of deferred financing costs 125 0
Loss on extinguishment of convertible note 338 0
Stock-based compensation expense 753 247
Warrant expense 141 0
Fair value of warrant liability (557) 0
Write-off of obsolete inventory 56 0
Loss on disposal of property and equipment 2 118
Assignment of Medicsight's stock to D4D 0 (4)
Gain on sale of Moneygate 0 (81)
(Increase)/decrease in assets:    
Accounts receivable 75 (40)
Other receivables - related party 0 47
Proceeds from release of security deposits 201 0
Restricted cash (39) 0
Prepaid expenses and other current assets (13) 402
Inventory 36 (89)
Increase / (decrease) in liabilities:    
Accounts payable 29 (296)
Accrued expenses (230) (421)
Other payables (4) (85)
Net cash used in operating activities (3,467) (7,635)
Cash flows from investing activities:    
Purchase of property and equipment (17) (13)
Repurchase of Medicsight's shares (33) 0
Purchase of intangible asset (200) 0
Repayment of Dunamis loan 0 1,100
Receipts from sale of Moneygate 0 401
Receipts of deferred consideration for sale of assets 0 370
Receipts from sale of Medicsight's stock 0 110
Net cash (used in) / provided by investing activities (250) 1,968
Cash flows from financing activities:    
Sale of common stock 0 639
Cash paid in lieu of fractional shares in reverse/forward split (5) 0
Proceeds from issuance of convertible note 3,500 0
Payments for convertible note issuance costs (372) 0
Repayment of convertible note (3,500) 0
Proceeds from issuance of preferred stock 4,500 0
Proceeds from issuance of common stock, net 1,316 0
Restricted cash (2,000) 0
Net cash provided by financing activities 3,439 639
Effects of exchange rates on cash and cash equivalents 17 298
Net change in cash and cash equivalents (261) (4,730)
Cash and cash equivalents, beginning of period 3,704 8,434
Cash and cash equivalents, end of period 3,443 3,704
Supplemental cash disclosures:    
Cash paid for interest on convertible note 93 0
Supplemental non-cash disclosures (investing and financing activities):    
Stock issued for services in connection with issuance of convertible note 315 0
Stock issued for services in connection with extinguishment of convertible note 415 0
Warrants issued in connection with acquisition of intangible assets 851 0
Warrants issued in connection with issuance of convertible note 500 0
Beneficial conversion on issuance of convertible note 500 0
Beneficial conversion on extinguishment of convertible note 1,341 0
Intangible asset contributed by non-controlling interest 862 0
Stock issued for purchase of Medicsight Ltd ordinary shares 418 0
Dividends issued on Convertible Preferred Series A Stock 47 0
Warrant - Deemed Dividend (in excess of proceeds received) $ 2,231 $ 0