XML 52 R36.htm IDEA: XBRL DOCUMENT v3.7.0.1
Liquidity and Financial Condition (Details) - USD ($)
Mar. 31, 2017
Feb. 17, 2017
Dec. 31, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Current assets:              
Cash and cash equivalents $ 307,304 $ 424,000 $ 549,100        
Short-term investment 30,021   30,017        
Accounts receivable, net 108,043   234,518        
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       $ 955,803 $ 319,443 $ 466,997 $ 884,188
Short-term investment       30,011   30,003  
Accounts receivable, net       190,893   86,035  
Prepaid expenses       28,589    
Inventory       40,170   158,181  
Total current assets       289,663   741,216  
Equipment, net       5,600   7,229  
Security deposit       1,200   3,900  
Goodwill          
Intangible assets            
Totals       296,463   752,345  
Liabilities, Current [Abstract]              
Accounts payable and accrued expenses       487,699   41,163  
Accounts payable and accrued expenses - subject to compromise       120,325   120,325  
Accrued interest, related party - subject to compromise       43,301   43,301  
Accrued interest       173,147   173,147  
Related party accounts payable and accrued expenses- subject to compromise       370,151   370,151  
Related party notes payable - secured claim       73,500   73,500  
Convertible debentures, net of discounts       5,405,010   5,011,841  
Billings in excess of costs and estimated earnings on uncompleted contracts       42,674   28,024  
Deferred revenue       83,415   170,530  
Convertible option liabilities            
Total current liabilities       6,799,222   6,031,982  
Debtor in possession financing       600,000   600,000  
Convertible debentures, net of discounts            
Total liabilities       7,399,222   6,631,982  
Commitments and Contingencies          
Stockholders' equity:              
Successor Preferred stock, $1.00 par value, 5,405,000 shares authorized; 1,801,670 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; 163,786 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)   (13,480,509)  
Total stockholders' equity (deficit)       (7,102,759)   (5,879,637)  
Totals       296,463   $ 752,345  
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, 5,405,000 shares authorized; 1,801,670 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; 163,786 issued and outstanding at June 30,2016 [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 [5]       (429,189)      
Successor additional paid-in capital [3],[6]       3,561,464      
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, 5,405,000 shares authorized; 1,801,670 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; 163,786 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     30,017 30,011      
Accounts receivable, net     234,518 190,893      
Prepaid expenses     33,589 28,589      
Inventory     9,445 40,170      
Total current assets     981,149 1,245,466      
Equipment, net     5,559 5,600      
Security deposit     1,200      
Goodwill     4,162,173 4,162,173      
Intangible assets       3,879,000      
Totals     8,736,131 9,293,439      
Liabilities, Current [Abstract]              
Accounts payable and accrued expenses     350,772 275,480      
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     48,478 42,764      
Deferred revenue     72,788 83,415      
Convertible option liabilities       394,460      
Total current liabilities     856,499 1,136,371      
Debtor in possession financing          
Convertible debentures, net of discounts       1,605,540      
Total liabilities     3,302,836 2,741,911      
Commitments and Contingencies          
Stockholders' equity:              
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      
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      
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       4,748,220      
Predecessor additional paid-in capital            
Accumulated deficit     (1,306,576)      
Total stockholders' equity (deficit)     5,433,295 6,551,528      
Totals     $ 8,736,131 $ 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 Emergence, 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 predecessor common stock and the issuance of successor common stock.
[6] Reorganization adjustment.
[7] Reflects the recognition of goodwill, intangible assets and the cumulative impact of fresh-start adjustments.