XML 21 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statement of Changes in Stockholders' Deficit (10K) - USD ($)
shares in Thousands, $ in Thousands
Total
Series A-1 Preferred Shares
Series B Preferred Shares
Series C Preferred Shares
Series D-1 Preferred Shares
Series D-2 Preferred Shares
Common Stock
Treasury Stock
Additional Paid in Capital
Accumulated Deficit
Non-Controlling Interest
Accumulated Other Comprehensive Income (Loss)
Beginning balance at Dec. 31, 2012 $ 1,387 $ 953 $ 8,188 $ 4,753 $ 2,159 $ 3,073 $ 2,309 $ (325) $ 95,262 $ (114,420) $ (536) $ (29)
Beginning balance (in shares) at Dec. 31, 2012   953 10,058 4,175 1,124 3,302 224,523          
Stock-based employee compensation 819               819      
Common shares issued in connection with the cashless exercise of warrants             $ 23   (23)      
Common shares issued in connection with the cashless exercise of warrants. shares             2,283          
Common shares issued in connection with the exercise of warrants for cash 29           $ 13   16      
Common shares issued in connection with the exercise of warrants for cash. shares             1,300          
Common shares issued in connection with the conversion of Series C preferred shares       $ (100)     $ 45   55      
Common shares issued in connection with the conversion of Series C preferred shares, shares       (100)     4,452          
Series D-1 preferred shares issued in a private placement upon the conversion of short-term debt plus accrued interest, value 786       $ 786              
Series D-1 preferred shares issued in a private placement upon the conversion of short-term debt plus accrued interest, shares         786              
Cost of warrants issued with Series D-1 preferred shares issued in a private placement upon the conversion of short-term debt plus accrued interest         $ (391)       391      
Beneficial conversion feature on Series D-1 preferred shares issued in a private placement upon conversion of short term debt plus accrued interest         (395)       395      
Accretion of beneficial conversion feature on Series D-1 preferred shares issued in private placement upon conversion of short term debt plus accrued interest         395       (395)      
Series D-2 preferred shares issued in a private placement upon the conversion of short-term debt plus accrued interest, value 393         $ 393            
Series D-2 preferred shares issued in a private placement upon the conversion of short-term debt plus accrued interest, shares           393            
Cost of warrants issued with Series D-2 preferred shares issued in a private placement upon the conversion of short-term debt plus accrued interest           $ (196)     196      
Beneficial conversion feature on Series D-2 preferred shares issued in private placement upon conversion of short term debt plus accrued interest           (39)     39      
Accretion of beneficial conversion feature on Series D-2 preferred shares issued in a private placement upon the conversion of short term debt plus accrued interest           39     (39)      
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, value 810       $ 810              
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, shares         837              
Cost of warrants issued with Series D-1 preferred shares issued in a private placement for cash         $ (302)       302      
Beneficial conversion feature on Series D-1 preferred shares issued in private placement for cash         (381)       381      
Accretion of beneficial conversion feature on Series D-1 preferred shares issued in a private placement for cash         381       (381)      
Series D-2 Preferred Shares issued in a private placement for cash, net of offering expenses, value 1,210         $ 1,210            
Series D-2 Preferred Shares issued in a private placement for cash, net of offering expenses, shares           1,223            
Cost of warrants issued with Series D-2 preferred shares issued in a private placement for cash           $ (151)     151      
Beneficial conversion feature on Series D-2 preferred shares issued in private placement for cash         (30)       30      
Accretion of beneficial conversion feature on Series D-2 preferred shares issued in a private placement for cash         $ 30       (30)      
Exchange of Series D-2 Preferred Stock for shares of Series D-1 Preferred Stock issued in May 2014, shares         537 (537)            
Exchange of Series D-2 Preferred Stock for shares of Series D-1 Preferred Stock issued in May 2013, value         $ 537 $ (537)            
Cost of warrants issued on exchange of Series D preferred stock         (385) (192)     577      
Beneficial Conversion Feature On Exchange Of Series D Preferred Stock         (152)       152      
Accretion of beneficial conversion feature on exchange of series D preferred stock         152       (152)      
Preferred shares dividends, paid in kind   $ 78 $ 1,044 $ 433 $ 131 $ 402     (2,088)      
Preferred share dividends, paid-in-kind, shares   78 1,044 433 131 402            
Benefitial conversion feature on preferred shares dividends issued in kind       $ (191) $ (59)       250      
Accretion of beneficial conversion feature on preferred shares dividends issued in kind       191 59       (250)      
Warrants issued with short term debt 403               403      
Loan discount on demand notes $ 111               111      
Net loss attributable to non-controlling interest                      
Comprehensive income:                        
Net loss $ (4,764)                 (4,764)    
Foreign currency translation adjustment 15                     15
Total comprehensive loss (4,749)                      
Ending balance at Dec. 31, 2013 1,199 $ 1,031 $ 9,232 $ 5,086 $ 3,345 $ 4,002 $ 2,390 (325) 96,172 (119,184) (536) (14)
Ending balance (in shares) at Dec. 31, 2013   1,031 11,102 4,508 3,415 4,783 232,558          
Stock-based employee compensation 298               298      
Common shares issued in connection with the exercise of warrants for cash 29                      
Common shares issued in connection with the conversion of Series A-1 Preferred Shares   $ (238)         $ 17   221      
Common shares issued in connection with the conversion of Series A-1 Preferred Shares, shares   (238)         1,701          
Common shares issued in connection with the conversion of Series C preferred shares       $ (1)         1      
Common shares issued in connection with the conversion of Series C preferred shares, shares       (1)     47          
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, value 1,828       $ 1,828              
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, shares         1,913              
Cost of warrants issued with Series D-1 preferred shares issued in a private placement for cash         $ (506)       506      
Beneficial conversion feature on Series D-1 preferred shares issued in private placement for cash         (253)       253      
Accretion of beneficial conversion feature on Series D-1 preferred shares issued in a private placement for cash         253       (253)      
Series D-2 Preferred Shares issued in a private placement for cash, net of offering expenses, value 381         $ 381            
Series D-2 Preferred Shares issued in a private placement for cash, net of offering expenses, shares           397            
Cost of warrants issued with Series D-2 preferred shares issued in a private placement for cash           $ (253)     253      
Beneficial conversion feature on Series D-2 preferred shares issued in private placement for cash           (52)     52      
Accretion of beneficial conversion feature on Series D-2 preferred shares issued in a private placement for cash           52     (52)      
Preferred shares dividends, paid in kind   $ 82 $ 1,149 $ 468 $ 472 $ 541     (2,712)      
Preferred share dividends, paid-in-kind, shares   82 1,149 468 472 540            
Benefitial conversion feature on preferred shares dividends issued in kind       $ (152) $ (195)       347      
Accretion of beneficial conversion feature on preferred shares dividends issued in kind       152 195       (347)      
Cost of warrants issued in connection with line of credit 258               258      
Change in derivative value of expired warrants $ (2)               (2)      
Net loss attributable to non-controlling interest                      
Comprehensive income:                        
Net loss $ (4,015)                 (4,015)    
Total comprehensive loss (4,015)                      
Ending balance at Dec. 31, 2014 (53) $ 875 $ 10,381 $ 5,553 $ 5,139 $ 4,671 $ 2,407 $ (325) $ 94,995 $ (123,199) $ (536) $ (14)
Ending balance (in shares) at Dec. 31, 2014   875 12,251 4,975 5,800 5,720 234,306          
Stock-based employee compensation 487                      
Comprehensive income:                        
Net loss (2,883)                      
Ending balance at Sep. 30, 2015 $ (924) $ 929 $ 11,320 $ 5,934 $ 6,724 $ 5,115