XML 35 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Liquidity and Financial Condition (Details) - USD ($)
Mar. 31, 2017
Dec. 31, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Current assets:          
Cash and cash equivalents $ 307,304 $ 549,100      
Short-term investment 30,021 30,017      
Accounts receivable, net 108,043 234,518      
Prepaid expenses 388,218 124,720      
Inventory 9,445      
Total current assets 857,852 981,149      
Equipment, net 4,869 5,559      
Goodwill 4,162,173 4,162,173      
Intangible assets   3,028,247      
Totals 8,495,089 8,736,131      
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses 543,499 350,772      
Billings in excess of costs and estimated earnings on uncompleted contracts 37,823 48,478      
Deferred revenue 116,754 72,788      
Total current liabilities 986,210 856,499      
Total liabilities 3,597,741 3,302,836      
Commitments and Contingencies      
Stockholders' equity:          
Accumulated deficit (1,996,906) (1,306,576)      
Total stockholders' equity (deficit) 4,897,348 5,433,295      
Totals 8,495,089 8,736,131      
Predecessor Company [Member]          
Current assets:          
Cash and cash equivalents     $ 319,443 $ 466,997
Short-term investment     30,011    
Accounts receivable, net     190,893    
Prepaid expenses     28,589    
Inventory     40,170    
Total current assets     289,663    
Equipment, net     5,600    
Security deposit     1,200    
Goodwill        
Intangible assets        
Totals     296,463    
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses     487,699    
Accounts payable and accrued expenses - subject to compromise     120,325    
Accrued interest, related party - subject to compromise     43,301    
Accrued interest     173,147    
Related party accounts payable and accrued expenses- subject to compromise     370,151    
Related party notes payable - secured claim     73,500    
Convertible debentures, net of discounts     5,405,010    
Billings in excess of costs and estimated earnings on uncompleted contracts     42,674    
Deferred revenue     83,415    
Convertible option liabilities        
Total current liabilities     6,799,222    
Debtor in possession financing     600,000    
Convertible debentures, net of discounts        
Total liabilities     7,399,222    
Commitments and Contingencies        
Stockholders' equity:          
Successor Preferred stock, $1.00 par value, 5,405,010 shares authorized; 5,405,010 issued and outstanding at June 30, 2016        
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; 163,901 issued and outstanding at June 30, 2016        
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015     429,189    
Successor additional paid-in capital        
Predecessor additional paid-in capital     7,290,829    
Accumulated deficit     (14,822,777)    
Total stockholders' equity (deficit)     (7,102,759)    
Totals     296,463    
Reorganization Adjustments [Member]          
Current assets:          
Cash and cash equivalents [1]     955,803    
Short-term investment        
Accounts receivable, net        
Prepaid expenses        
Inventory        
Total current assets     955,803    
Equipment, net        
Security deposit        
Goodwill        
Intangible assets        
Totals     955,803    
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses [2]     (212,219)    
Accounts payable and accrued expenses - subject to compromise [2]     (86,612)    
Accrued interest, related party - subject to compromise [2]     (16,801)    
Accrued interest [2]     (173,147)    
Related party accounts payable and accrued expenses- subject to compromise [2]     (163,522)    
Related party notes payable - secured claim        
Convertible debentures, net of discounts [3]     (5,405,010)    
Billings in excess of costs and estimated earnings on uncompleted contracts        
Deferred revenue        
Convertible option liabilities [4]     394,460    
Total current liabilities     (5,662,851)    
Debtor in possession financing [4]     (600,000)    
Convertible debentures, net of discounts [4]     1,605,540    
Total liabilities     (4,657,311)    
Commitments and Contingencies        
Stockholders' equity:          
Successor Preferred stock, $1.00 par value, 5,405,010 shares authorized; 5,405,010 issued and outstanding at June 30, 2016 [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; 163,901 issued and outstanding at June 30, 2016 [5]     1,639    
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015 [5]     (429,189)    
Successor additional paid-in capital [3],[6]     3,561,463    
Predecessor additional paid-in capital        
Accumulated deficit     677,531    
Total stockholders' equity (deficit)     5,658,265    
Totals     955,803    
Fresh Start Adjustments [Member]          
Current assets:          
Cash and cash equivalents        
Short-term investment        
Accounts receivable, net        
Prepaid expenses        
Inventory        
Total current assets        
Equipment, net        
Security deposit        
Goodwill [7]     4,162,173    
Intangible assets [7]     3,879,000    
Totals     8,041,173    
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses        
Accounts payable and accrued expenses - subject to compromise        
Accrued interest, related party - subject to compromise        
Accrued interest        
Related party accounts payable and accrued expenses- subject to compromise        
Related party notes payable - secured claim        
Convertible debentures, net of discounts        
Billings in excess of costs and estimated earnings on uncompleted contracts        
Deferred revenue        
Convertible option liabilities        
Total current liabilities        
Debtor in possession financing        
Convertible debentures, net of discounts        
Total liabilities        
Commitments and Contingencies        
Stockholders' equity:          
Successor Preferred stock, $1.00 par value, 5,405,010 shares authorized; 5,405,010 issued and outstanding at June 30, 2016        
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; 163,901 issued and outstanding at June 30, 2016        
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015        
Successor additional paid-in capital [7]     1,186,756    
Predecessor additional paid-in capital [7]     (7,290,829)    
Accumulated deficit [7]     14,145,246    
Total stockholders' equity (deficit)     8,041,173    
Totals     8,041,173    
Successor Company [Member]          
Current assets:          
Cash and cash equivalents $ 307,304 549,100 955,803    
Short-term investment     30,011    
Accounts receivable, net     190,893    
Prepaid expenses     28,589    
Inventory   9,445 40,170    
Total current assets     1,245,466    
Equipment, net   $ 5,559 5,600    
Security deposit     1,200    
Goodwill     4,162,173    
Intangible assets     3,879,000    
Totals     9,293,439    
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses     275,480    
Accounts payable and accrued expenses - subject to compromise     33,713    
Accrued interest, related party - subject to compromise     26,500    
Accrued interest        
Related party accounts payable and accrued expenses- subject to compromise     206,629    
Related party notes payable - secured claim     73,500    
Convertible debentures, net of discounts        
Billings in excess of costs and estimated earnings on uncompleted contracts     42,764    
Deferred revenue     83,415    
Convertible option liabilities     394,460    
Total current liabilities     1,136,371    
Debtor in possession financing        
Convertible debentures, net of discounts     1,605,540    
Total liabilities     2,741,911    
Commitments and Contingencies        
Stockholders' equity:          
Successor Preferred stock, $1.00 par value, 5,405,010 shares authorized; 5,405,010 issued and outstanding at June 30, 2016     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; 163,901 issued and outstanding at June 30, 2016     1,639    
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015        
Successor additional paid-in capital     4,748,219    
Predecessor additional paid-in capital        
Accumulated deficit        
Total stockholders' equity (deficit)     6,551,528    
Totals     $ 9,293,439    
[1] Reflects the net cash payments recorded as of the Effective Date from implementation of the 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
[2] Reflects the settlement of accounts payable and accrued expenses upon our emergence from bankruptcy, as well as payments made on the Effective Date.
[3] Reflects the conversion of Convertible Debentures to Preferred Stock.
[4] Reflects the Convertible Debentures.
[5] Reflects the cancellation of Former Common Stock and the issuance of New Common Stock.
[6] Reorganization adjustment.
[7] Reflects the recognition of goodwill, intangible assets and the cumulative impact of fresh-start adjustments.