XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating activities:    
Net income (loss) $ 414us-gaap_NetIncomeLoss $ (9,078)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Non-cash gain on debt extinguishment   (4)us-gaap_GainsLossesOnExtinguishmentOfDebt
Non-cash interest expense   1,007mrna_NonCashInterestExpense
Non-cash gain on settlement of liabilities   (257)mrna_GainLossOnSettlementOfLiabilities
Compensation related to stock options and warrants 180us-gaap_ShareBasedCompensation 59us-gaap_ShareBasedCompensation
Changes in fair market value of liabilities    
Stock reserved for issuance to settle liabilities   2,455mrna_ChangeInFairValueOfStockReservedForIssuanceToSettleLiabilities
Price adjustable warrants (1,729)us-gaap_FairValueAdjustmentOfWarrants 5,314us-gaap_FairValueAdjustmentOfWarrants
Cash changes in assets and liabilities    
Accounts receivable 500us-gaap_IncreaseDecreaseInAccountsReceivable 5us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other assets 8us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (9)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable (106)us-gaap_IncreaseDecreaseInAccountsPayable (24)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued and other liabilities 71us-gaap_IncreaseDecreaseInAccruedLiabilities (533)us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (662)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (1,065)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Financing activities:    
Proceeds from sales of Series C preferred shares and warrants, net   5,929us-gaap_ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants
Cash payments on notes payable   (250)us-gaap_RepaymentsOfNotesPayable
Insurance financing   (3)mrna_ProceedsFromNetInsuranceFinancing
Proceeds from exercise of warrants for common stock 1us-gaap_ProceedsFromIssuanceOfWarrants  
Net cash provided by financing activities 1us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 5,676us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase (decrease) in cash (661)us-gaap_CashPeriodIncreaseDecrease 4,611us-gaap_CashPeriodIncreaseDecrease
Cash and cash equivalents - January 1 1,824us-gaap_CashAndCashEquivalentsAtCarryingValue 909us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents - March 31 1,163us-gaap_CashAndCashEquivalentsAtCarryingValue 5,520us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information and non-cash financing activities:    
Cash paid for interest   83us-gaap_InterestPaid
Reclassification of fair value liability for price adjustable warrants exercised   1,862mrna_ReclassificationOfFairValueLiabilityForPriceAdjustableWarrantsExercised
Fair value of warrants issued to purchase common stock to settle liabilities 50mrna_FairValueOfWarrantsIssuedToPurchaseCommonStockToSettleLiabilities  
Issuance of common stock to settle liabilities 75us-gaap_StockIssued1 3,474us-gaap_StockIssued1
Debt conversion to common shares   1,479mrna_NonCashDebtConversionToCommonShares
Deemed dividend to Series C convertible preferred stockholders   $ 6,000mrna_NoncashDeemedDividendToSeriesCConvertiblePreferredStockholders