XML 41 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating activities:    
Net loss $ (60,445)us-gaap_NetIncomeLoss $ (51,822)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Restricted stock - share based compensation 19,253us-gaap_RestrictedStockExpense 14,346us-gaap_RestrictedStockExpense
Employee stock options - share based compensation 3,700us-gaap_StockOptionPlanExpense 5,427us-gaap_StockOptionPlanExpense
Share based compensation in connection with Securities Purchase Agreement 4,141us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 0us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Stock issued for services 208us-gaap_AdjustmentOfWarrantsGrantedForServices 0us-gaap_AdjustmentOfWarrantsGrantedForServices
Stock compensation in connection with line of credit borrowing 0vggl_SharebasedCompensationinConnectionwithLineofCreditBorrowing 3,810vggl_SharebasedCompensationinConnectionwithLineofCreditBorrowing
Compensation charge in connection with issuance of preferred stock in exchange for $20M 8% Note, common shares and warrants 0vggl_SharebasedCompensationinConnectionwithIssuanceofPreferredStockExchangedforDebt 6,259vggl_SharebasedCompensationinConnectionwithIssuanceofPreferredStockExchangedforDebt
Interest expense related to November 25, 2013 PIPE Exchange 0vggl_InterestExpenseRecognizedOnWriteoffofDebtDiscount 1,231vggl_InterestExpenseRecognizedOnWriteoffofDebtDiscount
Decrease in fair value of convertible debt embedded derivative 0us-gaap_EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet (16)us-gaap_EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
Decrease in fair value of common stock warrants (5)vggl_IncreaseDecreaseinFairValueofCommonStockWarrants (346)vggl_IncreaseDecreaseinFairValueofCommonStockWarrants
Accretion of Note discount 66us-gaap_AmortizationOfDebtDiscountPremium 0us-gaap_AmortizationOfDebtDiscountPremium
Depreciation and amortization 4,558us-gaap_DepreciationAndAmortization 4,043us-gaap_DepreciationAndAmortization
Interest income on notes receivable from shareholders and officer 0vggl_InterestIncomeonNotesReceivableFromShareholdersandExecutiveOfficer (86)vggl_InterestIncomeonNotesReceivableFromShareholdersandExecutiveOfficer
Changes in operating assets and liabilities:    
Accounts receivable, net 1,087us-gaap_IncreaseDecreaseInAccountsReceivable (488)us-gaap_IncreaseDecreaseInAccountsReceivable
Other receivables (400)us-gaap_IncreaseDecreaseInOtherReceivables (49)us-gaap_IncreaseDecreaseInOtherReceivables
Prepaid expenses 74us-gaap_IncreaseDecreaseInPrepaidExpense (1,169)us-gaap_IncreaseDecreaseInPrepaidExpense
Restricted cash 5,005us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 0us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities
Other assets 42us-gaap_IncreaseDecreaseInOtherOperatingAssets (103)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Deferred revenue (677)us-gaap_IncreaseDecreaseInDeferredRevenue 4,852us-gaap_IncreaseDecreaseInDeferredRevenue
Accounts payable and accrued expenses 2,722us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (3,501)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Reward points liability 3,029vggl_IncreaseDecreaseinPointsLiability (2,656)vggl_IncreaseDecreaseinPointsLiability
Other 15us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 49us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash used in operating activities (17,627)us-gaap_NetCashProvidedByUsedInOperatingActivities (20,219)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities:    
Cash paid for acquisitions, net of cash acquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (647)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchase of property and equipment (113)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (178)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Capitalized software costs (342)us-gaap_PaymentsForSoftware (821)us-gaap_PaymentsForSoftware
Net cash used in investing activities (455)us-gaap_NetCashProvidedByUsedInInvestingActivities (1,646)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities:    
Proceeds from loans 31,150us-gaap_ProceedsFromLoans 23,500us-gaap_ProceedsFromLoans
Repayments on loans (22,000)us-gaap_RepaymentsOfLongTermDebt 0us-gaap_RepaymentsOfLongTermDebt
Sale of Class C Convertible Redeemable Preferred Stock 10,000us-gaap_ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock 0us-gaap_ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock
Repayment of Recapitalization Note from Executive Officer 0us-gaap_RepaymentOfNotesReceivableFromRelatedParties 3,646us-gaap_RepaymentOfNotesReceivableFromRelatedParties
Term loan agreement security interest 0us-gaap_PaymentsForDepositsAppliedToDebtRetirements (5,000)us-gaap_PaymentsForDepositsAppliedToDebtRetirements
Purchase of common shares from former officer (360)us-gaap_PaymentsForRepurchaseOfCommonStock (195)us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash provided by financing activities 18,790us-gaap_NetCashProvidedByUsedInFinancingActivities 21,951us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase in cash 708us-gaap_CashPeriodIncreaseDecrease 86us-gaap_CashPeriodIncreaseDecrease
Cash at beginning of period 7us-gaap_Cash 1,359us-gaap_Cash
Cash at end of period 715us-gaap_Cash 1,445us-gaap_Cash
Supplemental cash flow Information:    
Cash paid during the period for interest 999us-gaap_InterestPaid 426us-gaap_InterestPaid
Non-Cash investing activities:    
Landlord lease incentive build-out allowance $ 449vggl_LeaseIncentiveBuildoutAllowance $ 0vggl_LeaseIncentiveBuildoutAllowance