Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2017 | Sep. 30, 2016 |
Cash flows from operating activities: | | |
Net loss | $ (1,224) | $ (2,727) |
Adjustments to reconcile net loss to net cash used in operating activities: | | |
Depreciation and amortization | 252 | 276 |
Debt discount amortization | 72 | 283 |
Stock-based compensation | 99 | 139 |
Gain on sale of intangible asset | (239) | |
Gain on derivative liability | | (330) |
Changes in operating assets and liabilities: | | |
Accounts receivable | 54 | (75) |
Prepaid expenses and other assets | 26 | 307 |
Accounts payable | (73) | 602 |
Accrued compensation | (57) | 1 |
Other accrued and long-term liabilities | 109 | 369 |
Deferred revenue | 14 | (115) |
Net cash used in operating activities | (967) | (1,270) |
Cash flows from investing activities: | | |
Acquisition of property and equipment | (2) | |
Net cash used in investing activities | (2) | |
Cash flows from financing activities: | | |
Proceeds from issuance of short-term notes payable | | 100 |
Proceeds from issuance of long-term notes | 505 | 240 |
Proceeds from the sale of intangible assets | 239 | |
Proceeds from issuance of common stock and warrants, net of issuance costs of $780 | | 424 |
Payment of short-term debt | | (200) |
Net cash provided by financing activities | 744 | 564 |
Net decrease in cash and cash equivalents | (225) | (706) |
Cash and cash equivalents at beginning of period | 389 | 846 |
Cash and cash equivalents at end of period | 164 | 140 |
Supplementary disclosure of cash flow information | | |
Interest paid | 9 | 40 |
Income tax paid | | |
Non-cash financing and investing transactions | | |
Acquisition of property and equipment through capital lease | | 15 |
Discount on long term notes payable | | 103 |
Conversion of convertible notes plus accrued interest into 683 shares of Common Stock | | 1,188 |
Conversion of deferred compensation plus accrued interest into 286 shares of Common Stock | | 498 |
Exchange of long-term unsecured convertible promissory notes for long-term unsecured convertible promissory notes | 200 | |
Exchange of long-term unsecured convertible promissory notes for long-term secured convertible promissory notes | 250 | |
Dividends on Preferred Stock | | 1,313 |
Accretion of beneficial conversion feature on issuance of Preferred Stock | | |
Accretion of beneficial conversion feature on issuance of Preferred Stock dividends | | $ 245 |