XML 48 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities    
Loss for the period from continuing operations $ (3,413) $ (5,505)
Adjustments to reconcile net profit/loss from continuing operations to net cash provided by operating activities:    
Depreciation expenses 49 135
Change in fair value of derivative liability 692 1,510
Amortization of debt discount 109 871
Intangible asset amortization 44 $ 42
Issuance of warrants for services 11  
Imputed interest on note payable 35 $ 21
Changes in operating assets and liabilities:    
Accounts receivables 195 $ 81
Accounts receivables- Related Party 1  
Inventory 179 $ 30
Prepaid expenses (19) 24
Accounts payable and accruals 781 $ 286
Other non-current assets $ 15  
Other receivables   $ 54
Deferred revenue $ (48) (192)
Accounts payable and accrued expenses - related party (45) 415
Net cash used in operating activities from continuing operations (1,414) (2,228)
Cash flow from investing activities:    
Purchase of property plant and equipment (62) (28)
Net cash provided by (used in) investing activities (62) (28)
Cash flow from financing activities    
Proceeds from issuance of short-term notes $ 1,595 1,564
Proceeds from issuance of short-term convertible notes - related party   $ 230
Rrepayment of short-term notes- related party $ (55)  
Proceeds from issuance of convertible notes   $ 330
Proceeds from issuance of common stock $ 150  
Net cash generated from financing activities from continuing operations 1,690 $ 2,124
Cumulative translation adjustment 94 24
Net change in cash 308 (108)
Cash and cash equivalent, beginning 189 193
Cash and cash equivalent, ending 497 85
Supplemental schedule of non-cash activities    
Issuance of warrants in conjunction with promissory notes 512 $ 845
Increase in additional paid in capital on extinguishment of debt $ 213  
Debt discount due to embedded derivative liabilities within convertible debentures issued   $ 282
Conversion of notes payable to common stock $ 19 $ 8