XML 29 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Common Stock Issued for Consulting Services [Member]    
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Issuance of stock and warrants for services $ 172,000
Warrants Issued for Services [Member]    
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Issuance of stock and warrants for services 56,000
Net loss (9,012,000) (847,000)
Depreciation and amortization 64,000 63,000
Amortization of debt discount and issuance costs included in interest expense 660,000 1,056,000
Provision for doubtful account 20,000 75,000
Deferred rent (45,000) (34,000)
Share-based compensation expense 349,000 1,037,000
Loss on exchange of warrants 4,410,000
Fair Value Adjustment of Warrants 750,000 (9,908,000)
Fair value adjustment on derivative liability 2,844,000
Changes in current assets and liabilities:    
Receivables (339,000) 230,000
Prepaids and other current assets 245,000 118,000
Deferred revenue 1,118,000 499,000
Accounts payable and other accrued liabilities 397,000 478,000
Net cash used in operating activities (2,949,000) (2,595,000)
Investing activities:    
Purchases of property and equipment (26,000) (16,000)
Deposits and other assets 16,000
Net cash used in investing activities (10,000) (16,000)
Financing activities:    
Proceeds from the issuance of convertible debenture 2,000,000
Proceeds from bridge loan 2,185,000 250,000
Transaction Costs (185,000)
Capital lease obligations (90,000) (10,000)
Net cash provided by financing activities 2,095,000 2,055,000
Net decrease in cash and cash equivalents (864,000) (556,000)
Cash and cash equivalents at beginning of period 916,000 708,000
Cash and cash equivalents at end of period 52,000 152,000
Supplemental disclosure of cash paid    
Income taxes 37,000 34,000
Supplemental disclosure of non-cash activity    
Property and equipment acquired through capital leases and other financing $ 43,000