XML 19 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidated Statement of Changes in Stockholders' Deficit - USD ($)
shares in Thousands, $ in Thousands
Total
Series A-1 Preferred Shares
Series B Preferred Shares
Series C Preferred Shares
Series D-1 Preferred Shares
Series D-2 Preferred Shares
Common Stock
Treasury Stock
Additional Paid in Capital
Accumulated Deficit
Non-Controlling Interest
Accumulated Other Comprehensive Income (Loss)
Beginning balance at Dec. 31, 2013 $ 1,199 $ 1,031 $ 9,232 $ 5,086 $ 3,345 $ 4,002 $ 2 $ (325) $ 98,560 $ (119,184) $ (536) $ (14)
Beginning balance (in shares) at Dec. 31, 2013   1,031 11,102 4,508 3,415 4,783 186          
Stock-based employee compensation 298               298      
Common shares issued in connection with the conversion of Series A-1 Preferred Shares   $ (238)             238      
Common shares issued in connection with the conversion of Series A-1 Preferred Shares, shares   (238)         1          
Common shares issued in connection with the conversion of Series C Preferred Shares       $ (1)         1      
Common shares issued in connection with the conversion of Series C Preferred Shares, shares       (1)                
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, value 1,828       $ 1,828              
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, shares         1,913              
Cost of warrants issued with Series D-1 preferred shares issued in a private placement for cash         $ (506)       506      
Beneficial conversion feature on Series D-1 preferred shares issued in private placement for cash         (253)       253      
Accretion Of beneficial conversion feature on Series D-1 preferred shares issued in a private placement for cash         253       (253)      
Series D-2 Preferred Shares issued in a private placement for cash, net of offering expenses, value 381         $ 381            
Series D-2 Preferred Shares issued in a private placement for cash, net of offering expenses, shares           397            
Cost of warrants issued with Series D-2 preferred shares issued in a private placement for cash           $ (253)     253      
Beneficial conversion feature on Series D-2 preferred shares issued in private placement for cash           (52)     52      
Accretion Of beneficial conversion feature on Series D-2 preferred shares issued in a private placement for cash           52     (52)      
Preferred shares dividends, paid in kind   $ 82 $ 1,149 $ 468 $ 472 $ 540     (2,712)      
Preferred share dividends, paid-in-kind, shares   82 1,149 468 472 541            
Benefitial conversion feature on preferred shares dividends issued in kind       $ (152) $ (195)       347      
Accretion of beneficial conversion feature on preferred shares dividends issued in kind       152 195       (347)      
Cost of warrants issued in connection with line of credit 258               258      
Change in derivative value of expired warrants $ (2)               (2)      
Net loss attributable to non-controlling interest                      
Comprehensive income:                        
Net loss $ (4,015)                 (4,015)    
Foreign currency translation adjustment                       15
Total comprehensive loss (4,015)                      
Ending balance at Dec. 31, 2014 (53) $ 875 $ 10,381 $ 5,553 $ 5,139 $ 4,671 $ 2 (325) 97,400 (123,199) (536) $ (14)
Ending balance (in shares) at Dec. 31, 2014   875 12,251 4,975 5,800 5,720 187          
Stock-based employee compensation 575               575      
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, value $ 1,525       $ 1,525              
Series D-1 preferred shares issued in a private placement for cash, net of offering expenses, shares         1,562              
Cost of warrants issued with Series D-1 preferred shares issued in a private placement for cash         $ (513)       513      
Beneficial conversion feature on Series D-1 preferred shares issued in private placement for cash         (498)       498      
Accretion Of beneficial conversion feature on Series D-1 preferred shares issued in a private placement for cash         498       (498)      
Preferred shares dividends, paid in kind   $ 72 $ 1,272 $ 516 $ 715 $ 601     (3,176)      
Preferred share dividends, paid-in-kind, shares   72 1,272 516 715 601            
Benefitial conversion feature on preferred shares dividends issued in kind       $ (13) $ (15)       28      
Accretion of beneficial conversion feature on preferred shares dividends issued in kind       13 15       (28)      
Net loss attributable to non-controlling interest                      
Comprehensive income:                        
Net loss $ (3,864)                 (3,864)    
Foreign currency translation adjustment                    
Total comprehensive loss $ (3,864)                      
Ending balance at Dec. 31, 2015 $ (1,817) $ 947 $ 11,653 $ 6,069 $ 6,866 $ 5,272 $ 2 $ (325) $ 95,312 $ (127,063) $ (536) $ (14)
Ending balance (in shares) at Dec. 31, 2015   947 13,523 5,491 8,077 6,866 187