XML 26 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Operating activities:        
Net loss $ (7,553,000) $ (13,412,000) $ (63,689,000) $ (78,539,000)
Adjustments to reconcile net loss to net cash used in operating activities:        
Restricted stock based compensation 15,000 4,991,000 11,998,000 24,649,000
Employee stock options - share based compensation 12,000 173,000 235,000 3,650,000
Share based compensation in connection with securities purchase agreement 0 50,000 0 4,140,000
Write-off of certain intangible assets related to Choose Digital     0 2,086,000
Stock issued for services     0 208,000
Stock issued in settlement of litigation     0 139,000
Gain on sale of a business 2,193,000 0 (1,262,000) 0
Gain on settlement of accounts payable     (2,132,000) 0
Fair value loss in financial assets     376,000 0
Loss on abandonment of assets     173,000 0
Loss on settlement of receivables     549,000 0
Impairment loss 0   28,541,000 0
Decrease in fair value of common stock warrants     0 (5,000)
Increase in fair value of contingent consideration related to acquisitions     0 2,222,000
Accretion of note discount 1,075,000   200,000 115,000
Depreciation and amortization 687,000 1,196,000 3,748,000 6,040,000
Interest income on notes receivable from shareholders and officer     2,000 0
Changes in operating assets and liabilities:        
Marketable securities     (148,000) 0
Accounts receivable (76,000) 732,000 3,299,000 (157,000)
Other receivables (13,000) 106,000 547,000 (581,000)
Prepaid expenses 173,000 (58,000) 2,065,000 316,000
Other assets 58,000 (140,000) 319,000 41,000
Deferred revenue (155,000) 3,082,000 (381,000) (818,000)
Points liability 0 (285,000) (64,000) 4,102,000
Accounts payable and accrued expenses (591,000) (30,000) 6,213,000 1,737,000
Other liabilities (21,000) 92,000 (180,000) (40,000)
Net cash used in operating activities (4,196,000) (3,503,000) (9,595,000) (30,695,000)
Investing activities:        
Purchase of property and equipment 0 535,000 0 (113,000)
Proceeds from Divestiture of Businesses 1,300,000 0    
Capitalized software costs     0 (1,051,000)
Net cash used in investing activities 1,300,000 535,000 0 (1,164,000)
Financing activities:        
Issuance of common stock and warrants for cash     200,000 12,459,000
Proceeds from loans 4,348,000 5,000,000 11,535,000 35,975,000
Repayments on loans (1,162,000) (3,000,000) (3,000,000) (27,000,000)
Sale of Class C Convertible Redeemable Preferred Stock     0 10,000,000
Purchase of common stock from former officer     0 (360,000)
Restricted cash     0 4,995,000
Payments related to contingent consideration 0 (1,728,000) (2,570,000) 0
Repayment on notes payable     (250,000) 0
Net cash provided by financing activities 3,186,000 272,000 5,915,000 36,069,000
Net change in cash 290,000 (2,696,000) (3,680,000) 4,210,000
Cash at beginning of period 537,000 4,217,000 4,217,000 7,000
Cash at end of period 827,000 1,521,000 537,000 4,217,000
Supplemental cash flow information:        
Cash paid during the year for interest 30,000 0 110,000 999,000
Landlord lease incentive build-out allowance     0 449,000
Common stock and warrants issued for acquisition     1,755,000 0
Notes issued for DraftDay acquisition     2,250,000 0
Common stock and warrants issued for management service contracts     2,111,000 0
Common stock issued for partially settled notes related to DraftDay acquisition 28,500,000 0 868,000 0
Preferred Series D shares issued to partially settle notes related to DraftDay acquisition 7,600,000 0 110,000 0
Rant Note issuance in connection with the Rant acquisition (Note 6) 3,500,000      
Liabilities assumed in connection with Rant acquisition (Note 6) 1,990,000 0    
Settlement of Perk Loan in common stock     1,000,000 0
Loans converted to common stock 0 1,757,000 4,117,000 0
Preferred Series C shares converted to common stock     7,751,000 0
Other matter related to Choose Digital RSUs (Note 12)     843,000 0
Stock Issued $ 0 $ 3,475,000    
DDGG        
Supplemental cash flow information:        
Common stock and warrants issued for acquisition     $ 610,000 $ 0