XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:    
Net (loss) $ (2,255) $ (2,387)
Adjustments to reconcile net (loss) to cash used by operations:    
Issuance of common stock and options under equity compensation plans 92 157
Depreciation and amortization expense 185 179
Bad debt (recovery) expense 3 (5)
Fair value remeasurement of derivative warrant liability 903 330
Accretion of debt associated with sale of intellectual property (22) (24)
SMG intellectual property royalty and branding license 217 123
Change in operating assets and liabilities:    
Decrease (increase) in accounts receivable (201) 673
Decrease in other receivable 147 149
(Increase) in inventory (2,361) (1,559)
(Increase) in prepaid expense and other (752) (997)
Decrease in deposits 50 0
Increase in accounts payable 1,589 821
(Decrease) in accrued expenses (113) (192)
Increase in accrued interest-related party 13 58
(Decrease) in customer deposits (157) (25)
(Decrease) increase in deferred rent (1) 1
Net cash used by operating activities (2,663) (2,698)
Cash flows from investing activities:    
Purchases of equipment (88) (406)
Net cash (used) by investing activities (88) (406)
Cash flows from financing activities:    
Proceeds from notes payable 2,750 4,500
Repayment of notes payable-related party (1,000) 0
Repayment of capital lease (1) 0
Net cash provided by financing activities 1,749 4,500
Net (decrease) increase in cash (1,002) 1,396
Cash, beginning of period 1,401 1,015
Cash, end of period 399 2,411
Cash paid during the year for:    
Interest 18 0
Income taxes 0 0
Supplemental disclosure of non-cash investing and financing activities:    
Property and equipment acquired through capital lease 22 0
Decrease in liability due to issuance of stock to SMG on notes payable – related party 297 207
Fair value of common stock issued for payment of interest on notes payable-related party 480 431
Change in fair value of common stock issued for payment of interest on notes payable-related party at issuance 183 224
Change in fair value of SMG intellectual property royalty, branding license and interest on notes payable-related party (946) 679
Change in fair value of stock dividends for common stock issued on convertible preferred stock 530 434
Change in fair value of stock dividends accrued on convertible preferred stock (534) 61
Decrease in liability due to issuance of stock to SMG for intellectual property and branding license $ 1,006 $ 887