XML 21 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows (10K) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net loss $ (4,015) $ (4,764)
Adjustments to reconcile net loss to net cash used for operating activities:    
Depreciation and amortization 367 381
Amortization of debt discount and deferred financing costs   44
Loss on extinguishment of debt   67
Stock-based employee compensation 298 819
Warrants issued in connection with line of credit 258  
Warrants issued with demand notes   436
Gain on derivative liability (7) (103)
Gain on sale of trademark (50)  
Changes in operating assets and liabilities:    
Accounts receivable, net 288 291
Prepaid expenses and other assets (23) 16
Accounts payable 1 252
Accrued Compensation (22) 26
Other accrued liabilities 87 54
Deferred revenue 393 (254)
Net cash used in operating activities (2,425) (2,735)
Cash flows from investing activities:    
Acquisition of property and equipment (4) (5)
Net cash used in investing activities (4) (5)
Cash flows from financing activities:    
Net proceeds from issuance of short-term debt   1,460
Proceeds from exercise of warrants for cash   29
Proceeds from sale of trademark 50  
Principal payments on short term notes payable   (310)
Net cash provided by financing activities 2,259 3,199
Net decrease in cash and cash equivalents (170) 459
Cash and cash equivalents at beginning of period 945 486
Cash and cash equivalents at end of period 775 945
Supplemental disclosure of cash flow information:    
Interest paid 1 1
Non-cash financing and investing transactions:    
Cashless exercise of warrants   23
Dividends on preferred shares 2,712 2,088
Debt discount recorded in connection with short-term debt   111
Conversion of short term notes plus accrued interest into Series D-1 preferred shares   786
Conversion of short term notes plus accrued interest into Series D-2 preferred shares   393
Warrants issued in connection with the Series D financing    
Subscription Agreements 759 453
Debt Conversion   587
Exchange of May Series D financing   575
Series A Preferred Stock [Member]    
Non-cash financing and investing transactions:    
Dividends on preferred shares 82 78
Conversion of Preferred Stock into Common Stock 238  
Series B Preferred Stock [Member]    
Non-cash financing and investing transactions:    
Dividends on preferred shares 1,149 1,044
Series C Preferred Stock [Member]    
Non-cash financing and investing transactions:    
Dividends on preferred shares 468 433
Conversion of Preferred Stock into Common Stock 1 100
Accretion of beneficial conversion feature on Preferred Share dividends 152 191
Series D One Preferred Stock [Member]    
Cash flows from financing activities:    
Proceeds from issuance of Preferred shares 1,828 810
Non-cash financing and investing transactions:    
Dividends on preferred shares 472 131
Accretion of beneficial conversion feature on Preferred Share dividends 195 59
Accretion of beneficial conversion feature on Preferred Shares issued 253 958
Series D Two Preferred Stock [Member]    
Cash flows from financing activities:    
Proceeds from issuance of Preferred shares 381 1,210
Non-cash financing and investing transactions:    
Dividends on preferred shares 541 402
Accretion of beneficial conversion feature on Preferred Shares issued $ 52 $ 39