XML 17 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Thousands
9 Months Ended
Feb. 29, 2016
Feb. 28, 2015
Cash flows from operating activities:    
Net loss $ (505) $ (1,307)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 64 253
Stock-based compensation 86 85
Non-cash loss on foreign currency transactions 4 98
Non-cash interest expense 0 27
Change in fair value of earn-out payments and holdback payment 30 (70)
Change in current assets and liabilities:    
Accounts receivable (139) 125
Prepaid expenses and other assets 37 (31)
Accounts payable and accrued expenses 204 (617)
Deferred revenue (174) 228
Net cash used in operating activities (393) (1,209)
Cash flows from investing activities:    
Capital expenditures (17) (2)
Proceeds from holdback agreement 0 320
Capitalized software development costs (335) (101)
Capitalized patent costs (5) (2)
Net cash provided by (used in) investing activities (357) 215
Cash flows from financing activities:    
Cost of repurchase of common stock 0 (37)
Cost of repurchase of redeemable common stock 0 (275)
Borrowing under debt agreements 578 750
Proceeds from issuance of common stock 50 820
Repayments under debt agreements (124) (1,020)
Repayments under capital lease (12) (10)
Net cash provided by financing activities 492 228
Effect of exchange rates on cash 21 95
Decrease in cash and cash equivalents (237) (671)
Cash and cash equivalents, beginning of period 310 1,209
Cash and cash equivalents, end of period 73 538
Supplemental disclosures of cash flow information:    
Interest paid 47 105
Income taxes paid 2 2
Noncash investing and financing activities:    
Accretion of redeemable common stock 29 370
Purchase of property and equipment under capital lease $ 32 $ 0