XML 41 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Liquidity and Financial Condition (Tables)
12 Months Ended
Dec. 31, 2016
Liquidity and Financial Condition [Abstract]  
Schedule of reorganization condensed consolidated balance sheet

  Predecessor Company  Reorganization Adjustments  Fresh Start Adjustments  Successor Company 
  (Unaudited)          
Assets            
             
Current assets:            
Cash and cash equivalents $-  $955,803(1) $-  $955,803 
Short-term investment  30,011   -   -   30,011 
Accounts receivable, net  190,893   -   -   190,893 
Prepaid expenses  28,589   -   -   28,589 
Inventory  40,170   -   -   40,170 
Total current assets  289,663   955,803   -   1,245,466 
Equipment, net  5,600   -   -   5,600 
Security deposit  1,200   -   -   1,200 
Goodwill  -   -   4,162,173(7)  4,162,173 
Intangible assets  -   -   3,879,000(7)  3,879,000 
                 
Totals $296,463  $955,803  $8,041,173  $9,293,439 
                 
Liabilities and Stockholders’ Equity (Deficit)                
                 
Current liabilities:                
Accounts payable and accrued expenses $487,699  $(212,219)(2) $-  $275,480 
Accounts payable and accrued expenses – subject to compromise  120,325   (86,612)(2)  -   33,713 
Accrued interest, related party – subject to compromise  43,301   (16,801)(2)  -   26,500 
Accrued interest  173,147   (173,147)(2)  -   - 
Related party accounts payable and accrued expenses – subject to compromise  370,151   (163,522)(2)  -   206,629 
Related party notes payable – secured claim  73,500   -   -   73,500 
Convertible debentures, net of discounts  5,405,010   (5,405,010)(3)  -   - 
Billings in excess of costs and estimated earnings on uncompleted contracts  42,674   -   -   42,764 
Deferred revenue  83,415   -   -   83,415 
Convertible option liabilities  -   394,460(4)  -   394,460 
Total current liabilities  6,799,222   (5,662,851)  -   1,136,371 
Debtor in possession financing  600,000   (600,000)(4)  -   - 
Convertible debentures, net of discounts  -   1,605,540(4)  -   1,605,540 
Total liabilities  7,399,222   (4,657,311)  -   2,741,911 
                 
Commitments and Contingencies                
                 
Stockholders’ equity (deficit):                

Successor Preferred stock, $1.00 par value, 5,405,000 shares authorized; 1,801,670 issued and outstanding at June 30, 2016

  -   1,801,670(3)  -   1,801,670 
Predecessor Preferred stock, $0.01 par value, 5,000,000 shares authorized; 0 issued and outstanding at December 31, 2015  -   -   -   - 
Successor Common stock, $0.01 par value, 300,000,000 shares authorized; 163,786 issued and outstanding at June 30, 2016  -   1,638(5)  -   1,638 
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015  429,189   (429,189)(5)  -   - 
Successor additional paid-in capital  -   3,561,464)(3)(6)  1,186,756(7)  4,748,220 
Predecessor additional paid-in capital  7,290,829   -   (7,290,829)(7)  - 
Accumulated deficit  (14,822,777)  677,531   14,145,246(7)  - 
Total stockholders’ equity (deficit)  (7,102,759)  5,613,114   8,041,173   6,551,528 
                 
Totals $296,463  $955,803  $8,041,173  $9,293,439 
 
Schedule of reorganization adjustments of effective date from implementation plan
 Sources:   
 Net proceeds from Exit Facility $1,319,001 
 Total sources  1,319,001 
 Uses:    
 Predecessor accounts payable and accrued expenses paid upon emergence  185,979 
 Other payments made upon emergence  177,219 
 Total uses  363,198 
 Net Sources $955,803
Schedule of reorganization items represent subsequent to bankruptcy filing
   Successor 
For the Six Months Ended December 31,
2016
  Predecessor 
For the Six Months Ended June 30,
2016
 
 Legal and professional fees $(110,768) $(171,893)
 Net gain on reorganization items  -   713,379 
 Reorganization items, net $(110,768) $541,486