XML 35 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:    
Net loss $ (513,000) $ (2,164,000)
(Income) loss from discontinued operations    (834,000)
Loss from continuing operations (513,000) (1,330,000)
Adjustments to reconcile loss from continuing operations to net cash used in operating activities:    
Depreciation and amortization 168,000 97,000
Provision for bad debt 83,000   
Non-cash interest expense 3,448,000 1,674,000
Gain on extinguishment of debt (316,000)   
Change in fair value of derivative liability (7,334,000) (4,947,000)
Non-cash stock-based compensation 1,535,000 235,000
Loss on disposal of property and equipment 4,000   
Accounts receivable 36,000   
Prepaid expenses and other assets (45,000) (124,000)
Other Assets 181,000   
Accounts payable and accrued expenses 255,000 654,000
Deferred revenue (87,000) (42,000)
Executive Salary Continuation Plan liability (15,000) (1,000)
Net cash used in operating activities (2,600,000) (3,784,000)
Cash flows from investing activities:    
Property and equipment expenditures    (53,000)
Net cash related to acquisition of Bivio    (569,000)
Net cash used in investing activities    (622,000)
Cash flows from financing activities    
Proceeds from unsecured convertible promissory notes 200,000 4,210,000
Proceeds from Series D Convertible Preferred Stock 4,440,000   
Proceeds from warrants exercised 6,000   
Debt issuance costs paid (132,000)   
Net change in deposit on PFG credit line 500,000   
Principal payments on PFG credit line (2,000,000)   
Principal payments of notes payable (25,000) (4,000)
Principal payments of capital leases (103,000) (4,000)
Net cash provided by financing activities 2,886,000 4,202,000
Cash flows from discontinued operations:    
Net cash used in operating activities (49,000) (1,109,000)
Net cash used in discontinued operations (49,000) (1,109,000)
Effect of exchange rate changes on cash 2,000 2,000
Net increase (decrease) in cash and cash equivalents 239,000 (1,311,000)
Cash and cash equivalents at beginning of period 136,000 1,738,000
Cash and cash equivalents at end of period 375,000 427,000
Non-cash investing and financing activities:    
Equipment financed with capital leases 80,000   
Conversion of notes and accrued interest to Series D Preferred Stock 23,056,000   
Conversion of notes to restricted stock 14,503,000   
Employee stock based plan contribution 272,000   
Conversion of notes and accrued interest to common stock    30,000
Common stock issued to pay accrued interest 487,000 483,000
Issuance of warrants to acquire Bivio Software assets    85,000
Senior Subordinated Note issued to settle accrued interest    143,000
Issuance of warrants in connection with Forbearance agreements 33,000 324,000
Supplemental cash flow information:    
Cash paid for interest 149,000 152,000
Cash paid for income taxes $ 3,000 $ 3,000