XML 37 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (USD $)
In Thousands, unless otherwise specified
Total
Additional Paid in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income
Series A-1
Series B
Series C
Common Stock
Beginning balance at Dec. 31, 2009 $ 648 $ 101,221 $ (103,178) $ (46) $ 751 $ 0 $ 0 $ 1,900
Beginning balance (in shares) at Dec. 31, 2009         751 0 0 190,026
Conversion of long-term notes into Series B Preferred Shares, net of unamortized discount of $1,509 5,099 (1,509)       6,608    
Conversion of long-term notes into Series B Preferred Shares, net of unamortized discount of $1,509, shares           6,608    
Issuance of Series B Preferred Shares 1,440         1,440    
Issuance of Series B Preferred Shares, shares           1,440    
Financing cost on conversion of long-term notes and issuance of Series B Preferred Shares (580) (580)            
Conversion feature associated with the Series B Preferred Shares (2,000)         (2,000)    
Warrants issued for services (153) (153)            
Stock based employee compensation, net of restricted stock expense 93 93            
Restricted stock expense 40 40            
Shares issued for services 66 58           8
Stock issued for services, shares               750
Restricted stock issued in lieu of salaries 0 (7)           7
Restricted stock issued in lieu of salaries, shares               713
Forfeiture of restricted stock issued in lieu of salary 0              
Issuance of Series C Preferred Shares, value 2,211           2,211  
Issuance of Series C Preferred Shares, shares             2,211  
Financing cost on issuance of Series C Preferred Shares (422) (422)            
Conversion feature associated with the Series C Preferred Shares (179)           (179)  
Series C Preferred Shares issued in separation agreement 0              
Reclassification of conversion feature associated with the conversion of Series B and Series C Preferred Shares from derivative liability to equity 0              
Accretion of benefitial conversion feature on preferred shares 0              
Preferred shares dividends, paid in kind 0 (394)     62 332    
Preferred share dividends, paid-in-kind, shares         62 332    
Conversion feature, Preferred Share dividends (30)         (30)    
Comprehensive income:                
Net loss (4,159)   (4,159)          
Foreign currency translation adjustment 8     8        
Total comprehensive loss (4,151)              
Ending balance at Dec. 31, 2010 2,082 98,347 (107,337) (38) 813 6,350 2,032 1,915
Ending balance (in shares) at Dec. 31, 2010         813 8,380 2,211 191,489
Conversion feature associated with the Series B Preferred Shares 0              
Warrants issued for services 0              
Stock based employee compensation, net of restricted stock expense 804 804            
Restricted stock expense 3 3            
Shares issued for services 195           195  
Stock issued for services, shares             195  
Forfeiture of restricted stock issued in lieu of salary (12) (9)           (3)
Forfeiture of restricted stock issued in lieu of salary, shares               (260)
Financing cost on issuance of Series C Preferred Shares (121)           (121)  
Conversion feature associated with the Series C Preferred Shares 0              
Series C Preferred Shares issued in separation agreement 36           36  
Series C Preferred Shares issued in separation agreement, shares             36  
Issuance of Series C Preferred Shares for cash 800 800            
Issuance of Series C Preferred Shares for cash, shares             800  
Reclassification of conversion feature associated with the conversion of Series B and Series C Preferred Shares from derivative liability to equity 363         160 203  
Accretion of benefitial conversion feature on preferred shares 0 (1,154)       22 1,132  
Preferred shares dividends, paid in kind 0 (1,007)     67 848 92  
Preferred share dividends, paid-in-kind, shares         67 870 305  
Conversion feature, Preferred Share dividends 0              
Cashless exercise of warrants 0 (69)           69
Cashless exercise of warrants, shares               6,959
Comprehensive income:                
Net loss (4,502)   (4,502)          
Foreign currency translation adjustment (5)     (5)        
Total comprehensive loss (4,507)              
Ending balance at Dec. 31, 2011 $ (357) $ 97,715 $ (111,839) $ (43) $ 880 $ 7,380 $ 3,569 $ 1,981
Ending balance (in shares) at Dec. 31, 2011         880 9,250 3,547 198,188