XML 26 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Feb. 28, 2015
Feb. 28, 2014
Cash flows from operating activities:    
Net loss $ (1,307)us-gaap_NetIncomeLoss $ (91)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 253us-gaap_DepreciationDepletionAndAmortization 170us-gaap_DepreciationDepletionAndAmortization
Gain on CADRA sale 0fil_GainOnCadraSale (649)fil_GainOnCadraSale
Stock-based compensation 85us-gaap_ShareBasedCompensation 6us-gaap_ShareBasedCompensation
Non-cash interest expense 27fil_NonCashInterestExpense 15fil_NonCashInterestExpense
Change in fair value of warrant liability 0fil_ChangeInFairValueOfWarrantLiability (32)fil_ChangeInFairValueOfWarrantLiability
Change in fair value of earn-out payments and holdback payment (70)fil_ChangeInFairValueOfEarnOutPaymentsAndHoldbackPayment 0fil_ChangeInFairValueOfEarnOutPaymentsAndHoldbackPayment
Change in current assets and liabilities:    
Accounts receivable 125us-gaap_IncreaseDecreaseInAccountsReceivable (243)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other assets (31)us-gaap_IncreaseDecreaseInPrepaidExpense 179us-gaap_IncreaseDecreaseInPrepaidExpense
Restricted cash 0us-gaap_IncreaseDecreaseInRestrictedCash 65us-gaap_IncreaseDecreaseInRestrictedCash
Accounts payable and accrued expenses (617)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 401us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred maintenance revenue 228us-gaap_IncreaseDecreaseInDeferredRevenue (135)us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash used in operating activities (1,307)us-gaap_NetCashProvidedByUsedInOperatingActivities (314)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Proceeds from sale of product line, net of direct expenses 0us-gaap_ProceedsFromSaleOfProductiveAssets 2,432us-gaap_ProceedsFromSaleOfProductiveAssets
Capital expenditures (2)us-gaap_PaymentsToAcquireProductiveAssets (39)us-gaap_PaymentsToAcquireProductiveAssets
Capitalized software development costs (101)us-gaap_PaymentsToDevelopSoftware (57)us-gaap_PaymentsToDevelopSoftware
Capitalized patent costs (2)fil_CapitalizedPatentCosts2 (4)fil_CapitalizedPatentCosts2
Net cash provided by (used in) investing activities (105)us-gaap_NetCashProvidedByUsedInInvestingActivities 2,332us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Cost of repurchase of common stock (37)us-gaap_PaymentsForRepurchaseOfCommonStock (63)us-gaap_PaymentsForRepurchaseOfCommonStock
Cost of repurchase of redeemable common stock (275)fil_CostOfRepurchaseOfRedeemableCommonStock 0fil_CostOfRepurchaseOfRedeemableCommonStock
Capitalized debt issuance costs 0fil_CapitalizedDebtIssuanceCosts (32)fil_CapitalizedDebtIssuanceCosts
Borrowing under debt agreement 750fil_BorrowingUnderDebtAgreements 0fil_BorrowingUnderDebtAgreements
Repurchase of warrant liability 0us-gaap_PaymentsForRepurchaseOfWarrants (19)us-gaap_PaymentsForRepurchaseOfWarrants
Proceeds from holdback agreement 320fil_ProceedsFromHoldbackAgreement 0fil_ProceedsFromHoldbackAgreement
Proceeds from issuance of common stock, net 820us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Repayments under debt agreements (1,020)fil_RepaymentsUnderDebtAgreements (1,700)fil_RepaymentsUnderDebtAgreements
Repayments under capital lease (10)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (11)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Net cash provided by (used in) financing activities 548us-gaap_NetCashProvidedByUsedInFinancingActivities (1,825)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rates on cash 193us-gaap_EffectOfExchangeRateOnCash (89)us-gaap_EffectOfExchangeRateOnCash
Increase (decrease) in cash and cash equivalents (671)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 104us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 1,209us-gaap_CashAndCashEquivalentsAtCarryingValue 1,188us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period 538us-gaap_CashAndCashEquivalentsAtCarryingValue 1,292us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:    
Interest paid 105us-gaap_InterestPaidNet 205us-gaap_InterestPaidNet
Taxes paid 2us-gaap_IncomeTaxesPaidNet 14us-gaap_IncomeTaxesPaidNet
Noncash investing and financing activities:    
Issuance of warrants 0us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 51us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Purchase of property and equipment under capital lease 0fil_PurchaseOfPropertyAndEquipmentUnderCapitalLease 30fil_PurchaseOfPropertyAndEquipmentUnderCapitalLease
Accretion of redeemable common stock 340fil_AccretionOfRedeemableCommonStock 0fil_AccretionOfRedeemableCommonStock
Accrued investor fees $ 30fil_AccruedInvestorFees $ 0fil_AccruedInvestorFees