XML 55 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net loss $ (14,145)us-gaap_NetIncomeLoss $ (25,948)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss:    
Write-off of unamortized loan costs 0mela_WriteOffOfUnamortizedLoanCosts 983mela_WriteOffOfUnamortizedLoanCosts
Depreciation and amortization 1,790us-gaap_DepreciationAndAmortization 2,439us-gaap_DepreciationAndAmortization
Impairment of long-lived assets 0us-gaap_ImpairmentOfLongLivedAssetsToBeDisposedOf 1,011us-gaap_ImpairmentOfLongLivedAssetsToBeDisposedOf
Bad debt expense 52mela_BadDebtExpense 46mela_BadDebtExpense
Write-off of unamortized financing costs 0us-gaap_WriteOffOfDeferredDebtIssuanceCost 41us-gaap_WriteOffOfDeferredDebtIssuanceCost
Share-based compensation expense 413us-gaap_ShareBasedCompensation 1,301us-gaap_ShareBasedCompensation
Amortization of deferred financing costs 191us-gaap_AmortizationOfFinancingCosts 250us-gaap_AmortizationOfFinancingCosts
Amortization of debt discount 1,943us-gaap_AmortizationOfDebtDiscountPremium 0us-gaap_AmortizationOfDebtDiscountPremium
Change in fair value of warrant liability (8,103)us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisChangeInUnrealizedGainLoss 296us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
Inventory reserve 1,084mela_ProvisionForInventoryReserve 325mela_ProvisionForInventoryReserve
Gain on sale of fixed assets (16)us-gaap_GainLossOnDispositionOfAssets1 0us-gaap_GainLossOnDispositionOfAssets1
Changes in operating assets and liabilities:    
Accounts receivable (215)us-gaap_IncreaseDecreaseInAccountsReceivable 77us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (784)us-gaap_IncreaseDecreaseInInventories 121us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets 606us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 86us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 0us-gaap_IncreaseDecreaseInOtherOperatingAssets 36us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued expenses (241)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (484)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other current liabilities (6)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 27us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Deferred rent (40)us-gaap_IncreaseDecreaseInDeferredLiabilities (24)us-gaap_IncreaseDecreaseInDeferredLiabilities
Deferred revenue (238)us-gaap_IncreaseDecreaseInDeferredRevenue 4us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash used in operating activities (17,709)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (19,413)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Purchases of property and equipment 0us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (5,188)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from the sale of fixed assets 17us-gaap_ProceedsFromSaleOfProductiveAssets 0us-gaap_ProceedsFromSaleOfProductiveAssets
Net cash provided by (used in) investing activities 17us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (5,188)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Net proceeds from private placements/public offerings 11,458us-gaap_ProceedsFromIssuanceOfCommonStock 21,174us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from long-term debt 15,000us-gaap_ProceedsFromRepaymentsOfDebt 6,000us-gaap_ProceedsFromRepaymentsOfDebt
Expenses related to long-term debt (1,012)mela_PaymentOfLongTermDebtExpense (245)mela_PaymentOfLongTermDebtExpense
Expenses related to issuance of Series B convertible preferred stock (103)mela_PaymentsFoRborrowingsAndWarrantExercises 0mela_PaymentsFoRborrowingsAndWarrantExercises
Repayment of long-term debt 0us-gaap_RepaymentsOfDebt (6,425)us-gaap_RepaymentsOfDebt
Proceeds from exercise of stock options 0us-gaap_ProceedsFromStockOptionsExercised 18us-gaap_ProceedsFromStockOptionsExercised
Net cash provided by financing activities 25,343us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 20,522us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase (decrease) in cash and cash equivalents 7,651us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (4,079)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 3,783us-gaap_CashAndCashEquivalentsAtCarryingValue 7,862us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 11,434us-gaap_CashAndCashEquivalentsAtCarryingValue 3,783us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 116us-gaap_InterestPaid 0us-gaap_InterestPaid
Supplemental Disclosure of Non-cash Investing and Financing Activities:    
Conversion of convertible preferred stock into common stock 513mela_ConversionOfConvertiblePreferredStockIntoCommonStock 0mela_ConversionOfConvertiblePreferredStockIntoCommonStock
Conversion of senior secured convertible debentures into common stock 1,589mela_ConversionOfSeniorSecuredConvertibleDebenturesIntoCommonStock 0mela_ConversionOfSeniorSecuredConvertibleDebenturesIntoCommonStock
Recognition of debt discount on senior secured convertible debentures 5,788us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction 0us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
Recognition of beneficial conversion feature on senior secured convertible debentures 4,565us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature 0us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature
Exchange of series A convertible preferred stock for series B convertible preferred stock 12,300us-gaap_ConversionOfStockAmountConverted1 0us-gaap_ConversionOfStockAmountConverted1
Reclassification of warrant liability to stockholders equity 0mela_AmountReclassifiedFromWarrantLiabilityToEquity 652mela_AmountReclassifiedFromWarrantLiabilityToEquity
Reclassification of MelaFind components between property and equipment and inventory $ 0mela_ReclassificationOfPropertyAndEquipmentToInventory $ 5,402mela_ReclassificationOfPropertyAndEquipmentToInventory