XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash flows from operating activities    
Net loss $ (4,267) $ (8,551)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 30 21
Amortization of intangible assets 477 244
Stock-based expense 357 2,370
Warrant expense 71 0
Stock-based compensation - modification of Preferred Series A Warrants 0 598
Change in fair value of warrants 0 2,204
Gain on sale of patent 0 (750)
Change in operating assets and liabilities    
Accounts receivable 33 (1)
Prepaid expenses and other current assets (40) 223
Accounts payable (19) (78)
Accrued expenses 39 (215)
Player deposit liability (298) 0
Other payables (14) 130
Net cash used in operating activities (3,631) (3,805)
Cash flows from investing activities    
Purchase of property and equipment (33) (8)
Cash acquired in purchase of DraftDay 547 0
Cash paid for purchase of DraftDay (600) 0
Release of restricted cash 2 1,901
Cash paid for purchase of FanTD (7) (124)
Purchase of intangible assets 0 (89)
Receipt from sale of patent 0 750
Net cash (used in) / provided by investing activities (91) 2,214
Cash flows from financing activities    
Proceeds from ATM sales of common stock, net 1,285 0
Proceeds from exercise of warrants 0 3,197
Net cash provided by financing activities 1,285 3,197
Net change in cash and cash equivalents (2,437) 1,606
Cash and cash equivalents, beginning of period 4,642 3,443
Cash and cash equivalents, end of period 2,205 5,049
Supplemental non-cash disclosures (investing and financing activities)    
Stock issued for acquisition 0 3,201
Series A Convertible Preferred Stock, dividends paid in kind 0 69
Intangible asset contributed by non-controlling interest 0 192
Transfers from the non-controlling interest in FanTD 1,041 0
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 790 632
Goodwill 0 4,948
Player deposit liability (547) 0
Other payables 0 (119)
Long-term debt 0 (100)
Fantasy Sports [Member]
   
Cash flows from investing activities    
Purchase of intangible assets 0 (30)
Daily Joust [Member]
   
Cash flows from investing activities    
Purchase of intangible assets 0 (50)
Digital Angel [Member]
   
Cash flows from investing activities    
Purchase of intangible assets 0 (136)
Supplemental non-cash disclosures (investing and financing activities)    
Stock issued for acquisition 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 745  
Assets acquired and liabilities assumed through purchase of assets    
Goodwill 0  
FanTD LLC [Member]
   
Supplemental non-cash disclosures (investing and financing activities)    
Stock issued for acquisition of non-controlling interest in FanTD 103 0
Stock issued for acquisition 0 3,018
DraftDay [Member]
   
Supplemental non-cash disclosures (investing and financing activities)    
Stock issued for acquisition 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