XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows from Operating Activities:    
Net income (loss) $ (1,320)us-gaap_NetIncomeLoss $ 15us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 61us-gaap_DepreciationDepletionAndAmortization 70us-gaap_DepreciationDepletionAndAmortization
(Gain) loss from change in fair value of hybrid financial instruments 1,515us-gaap_UnrealizedGainLossOnHybridInstrumentNet 545us-gaap_UnrealizedGainLossOnHybridInstrumentNet
(Gain) loss from change in fair value of derivative liability - warrants 1us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet (373)us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
(Gain) loss from change in fair value of derivative liability - Series C and D preferred stock and debentures (5)us-gaap_EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet (137)us-gaap_EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
Changes in operating assets and liabilities:    
Accounts receivable 58us-gaap_IncreaseDecreaseInAccountsReceivable (91)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other assets 4us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued expenses (13)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 280us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenues and customer prepayments (275)us-gaap_IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits (281)us-gaap_IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits
Net cash provided by operating activities 26us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 27us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows from Financing Activities:    
Payments on short-term notes payable 0us-gaap_RepaymentsOfShortTermDebt (28)us-gaap_RepaymentsOfShortTermDebt
Net cash used by financing activities 0us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (28)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net change in cash and cash equivalents 26us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (1)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 75us-gaap_CashAndCashEquivalentsAtCarryingValue 267us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period 101us-gaap_CashAndCashEquivalentsAtCarryingValue 266us-gaap_CashAndCashEquivalentsAtCarryingValue
Series C Preferred Stock [Member]    
Non-cash financing activities:    
Securities converted to common stock 48us-gaap_DebtConversionConvertedInstrumentAmount1
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember
0us-gaap_DebtConversionConvertedInstrumentAmount1
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember
Convertible Debt [Member]    
Non-cash financing activities:    
Securities converted to common stock $ 15us-gaap_DebtConversionConvertedInstrumentAmount1
/ us-gaap_ShortTermDebtTypeAxis
= us-gaap_ConvertibleDebtMember
$ 0us-gaap_DebtConversionConvertedInstrumentAmount1
/ us-gaap_ShortTermDebtTypeAxis
= us-gaap_ConvertibleDebtMember