XML 22 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Cash flows from financing activities:          
Cash and cash equivalents - beginning of period $ 549,100        
Cash and cash equivalents - end of period 307,304   $ 549,100    
Successor          
Cash flows from operating activities:          
Net loss (690,330)   (1,306,576)    
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation expense 690   1,434    
Amortization of debt issuance costs      
Amortization of intangible assets 145,875   291,750    
Amortization of discount on convertible debentures 165,194   250,308    
Default penalty on convertible debentures        
Interest income on short-term investment (4)   (7)    
Change in fair value of financial instruments (96,327)   (119,510)    
Interest expense on debtor in possession financing        
Gain on reorganization        
stock-based compensation expense 154,383   188,343    
Changes in operating assets and liabilities:          
Accounts receivable 126,475   (43,624)    
Cost and estimated earnings in excess of billings on uncompleted contracts 9,083   (33,349)    
Inventory 9,445   30,725    
Intangible assets (28,820)        
Prepaid expenses (133,939)   (96,131)    
Accounts payable and accrued expenses 192,727   75,292    
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)    
Billings in excess of costs and estimated earnings -on uncompleted contracts (10,655)   5,804    
Deferred revenue 43,966   (10,627)    
Net cash used in operating activities (112,237)   (1,033,010)    
Cash flows provided by investing activities:          
Short-term investment        
Purchase of equipment     (1,393)    
Security deposit refund   1,200    
Net cash provided by (used in) investing activities   (193)    
Cash flows from financing activities:          
Prepaid expenses on offering costs (129,559)        
Principal payments on related party notes payable     (73,500)    
Proceeds from issuance of convertible debentures     750,000    
Debt issuance costs     (50,000)    
Proceeds from (repayment of) debtor in possession financing        
Net cash provided by financing activities (129,559)   626,500    
Net decrease in cash and cash equivalents (241,796)   (406,703)    
Cash and cash equivalents - beginning of period 549,100   955,803    
Cash and cash equivalents - end of period 307,304   549,100 $ 955,803  
Cash paid during the period for:          
Interest      
Predecessor          
Cash flows from operating activities:          
Net loss   $ (506,684)   (664,737) $ (2,743,116)
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation expense   850   1,629 3,728
Amortization of debt issuance costs   5,204   5,204 20,815
Amortization of intangible assets    
Amortization of discount on convertible debentures   158,560   387,965 416,833
Default penalty on convertible debentures       1,247,310
Interest income on short-term investment   (3)   (8) (22)
Change in fair value of financial instruments     (646,671)
Interest expense on debtor in possession financing       35,848
Gain on reorganization       (713,379)
stock-based compensation expense   46,898   119,146 192,776
Changes in operating assets and liabilities:          
Accounts receivable   (72,432)   (104,858) 79,898
Cost and estimated earnings in excess of billings on uncompleted contracts    
Inventory   (262,808)   118,011 40,789
Intangible assets        
Prepaid expenses     (28,589) 7,717
Accounts payable and accrued expenses   143,172   269,317 (237,903)
Accounts payable and accrued expenses - subject to compromise       (22,457) 120,325
Accrued interest, related party - subject to compromise       6,468
Accrued interest       173,147
Related party accounts payable and accrued expenses - subject to compromise       (163,522) 237,670
Billings in excess of costs and estimated earnings -on uncompleted contracts   1,892   14,650 24,524
Deferred revenue   335,097   (87,115) (132,897)
Net cash used in operating activities   (150,254)   (832,895) (1,188,609)
Cash flows provided by investing activities:          
Short-term investment       2,700 9,418
Purchase of equipment      
Security deposit refund   2,700   12,000
Net cash provided by (used in) investing activities   2,700   2,700 21,418
Cash flows from financing activities:          
Prepaid expenses on offering costs        
Principal payments on related party notes payable      
Proceeds from issuance of convertible debentures       1,919,001 150,000
Debt issuance costs      
Proceeds from (repayment of) debtor in possession financing       (600,000) 600,000
Net cash provided by financing activities     1,319,001 750,000
Net decrease in cash and cash equivalents   (147,554)   488,806 (417,191)
Cash and cash equivalents - beginning of period   466,997 $ 955,803 466,997 884,188
Cash and cash equivalents - end of period   319,443   955,803 466,997
Cash paid during the period for:          
Interest     $ 79,914