XML 19 R6.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Apr. 30, 2019
Apr. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,721) $ (2,547)
Adjustments to reconcile net loss to cash used in by operating activities:    
Depreciation and amortization 505 89
Stock compensation and warrant expense 716 1,328
Bad debt recovery (3)
Loss on AP settled with stock 5
Interest expense from stock issued for debt extension 24
Amortization of debt discount 959 242
Loss (Gain) on derivative liabilities 594 (155)
Changes in operating assets and liabilities:    
Accounts receivable (13) 7
Escrow deposit related to acquisition (55) (1,495)
Prepaid expenses and other current assets 45 (28)
Accounts payable 54 106
Accrued expenses 539 115
Deferred income 52
Net cash provided (used in) operating activities (299) (2,338)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Acquisition of VoIP assets (125)
Cash paid in acquisition of equipment (43)
Net cash used in investing activities (43) (125)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from sale of stock and warrants 322 360
Borrowings from convertible debt, net of original issuance cost and discounts 509 159
Borrowings from related party note, net 25
Borrowings from 3rd party promissory notes, net 100 2,233
Principal payments on convertible notes, net (301)
Principal payments on related party notes, net (94)
Principal payments on 3rd party promissory notes, net (125) (235)
Principal payment on financing leases (22)
Net cash provided by financing activities 414 2,517
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 72 54
CASH AND CASH EQUIVALENTS, beginning of period 388 673
CASH AND CASH EQUIVALENTS, end of period 460 727
SUPPLEMENTAL DISCLOSURES:    
Cash paid for interest 355 7
Income tax paid
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Debt discount from derivative liabilities 509
Debt discount from warrants issued with debt 38
Debt discount from common stock issued with debt 36
Common Stock issued for debt conversion 155
Derivative liability resolved to APIC due to debt conversion 432
Deemed dividend on Series A Convertible preferred stock 2
Common Stock issued for debt extension $ 17