XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash flows from operating activities:    
Net loss $ (2,816) $ (5,665)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 21 11
Amortization of intangible assets 300 130
Stock-based expense 243 1,208
Warrant expense 34 0
Stock-based compensation - modification of Preferred Series A Warrants 0 817
Change in fair value of warrants 0 2,204
Gain on sale of patent 0 (750)
Change in operating assets and liabilities:    
Accounts receivable (3) (8)
Prepaid expenses and other current assets (50) 119
Accounts payable 207 105
Accrued expenses (8) (172)
Player deposit liability (406) 0
Other payables 20 188
Net cash used in operating activities (2,458) (1,813)
Cash flows from investing activities:    
Purchase of property and equipment (24) (7)
Cash acquired in purchase of DraftDay 547 0
Cash paid for purchase of DraftDay (600) 0
Release of restricted cash 2 2,000
Purchase of intangible assets 0 (32)
Net cash provided by investing activities (75) 1,671
Cash flows from financing activities:    
Net proceeds from ATM sales of common stock 316 0
Proceeds from exercise of warrants 0 3,047
Net cash provided by financing activities 316 3,047
Net change in cash and cash equivalents (2,217) 2,905
Cash and cash equivalents, beginning of period 4,642 3,443
Cash and cash equivalents, end of period 2,425 6,348
Supplemental non-cash disclosures (investing and financing activities):    
Series A Convertible Preferred Stock, dividends paid in kind 0 68
Assets acquired and liabilities assumed through purchase of assets:    
Prepaid expenses and other current assets 0 27
Security deposit 0 2
Property and equipment 0 32
Intangible assets 790 440
Goodwill 0 4,972
Player deposit liability (547) 0
Other payables 0 (145)
Long-term debt 0 (100)
Fantasy Sports [Member]
   
Cash flows from investing activities:    
Purchase of intangible assets 0 (30)
Digital Angel [Member]
   
Cash flows from investing activities:    
Purchase of intangible assets 0 (136)
Assets acquired and liabilities assumed through purchase of assets:    
Stock Issued For Acquistion 0 202
Mgt Gaming [Member]
   
Cash flows from financing activities:    
Cash and cash equivalents, beginning of period 338  
Cash and cash equivalents, end of period 691  
Assets acquired and liabilities assumed through purchase of assets:    
Goodwill 0  
FanTD LLC [Member]
   
Cash flows from investing activities:    
Cash paid for purchase of FanTD, net 0 (124)
Assets acquired and liabilities assumed through purchase of assets:    
Stock Issued For Acquistion 0 3,018
Stock issued for acquisition of non-controlling interest in FanTD 103 0
DraftDay [Member]
   
Assets acquired and liabilities assumed through purchase of assets:    
Stock Issued For Acquistion 190 0
Preferred Series A Warrants [Member]
   
Supplemental non-cash disclosures (investing and financing activities):    
Reclassification of derivative liability 0 8,206
JS Warrants [Member]
   
Supplemental non-cash disclosures (investing and financing activities):    
Reclassification of derivative liability $ 0 $ 1,164