XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Preferred Stock [Member]
Common Stock [Member]
Treasury Stock [Member]
Additional Paid-in Capital [Member]
Stock Subscription [Member]
Retained Earnings [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Total
Beginning Balance at Dec. 31, 2015 $ 962 $ 21 $ (327) $ 8,340 $ 0 $ 779 $ (609) $ 9,166
Beginning Balance (in shares) at Dec. 31, 2015 198,355 21,055,990 (19,209)          
Shares issued for services related to convertible debt               0
Reclassification of warrant liability       90       90
Warrants issued for secured promissory notes and penalties       278       278
Issuance of common stock for services   $ 1   271       272
Issuance of common stock for services (in shares)   292,167            
Sale of common stock   $ 1   380       381
Sale of common stock (in shares)   823,830            
Issuance of subscribed common stock               0
Stock-based compensation               7
Common stock subcription         25     25
Issuance of common stock for compensation based awards       7       7
Issuance of common stock for compensation based awards (in shares)   250,000            
Other comprehensive income (loss)             (33) (33)
Net loss           (2,163)   (2,163)
Ending Balance at Dec. 31, 2016 $ 962 $ 23 $ (327) 9,366 25 (1,384) (642) 8,023
Ending Balance (in shares) at Dec. 31, 2016 198,355 22,421,987 (19,209)          
Estimated fair value of warrants issued in connection with secured promissory notes for debt discount and penalties       795       795
Repricing of warrants       64       64
Shares issued to consultants       55       55
Shares issued to consultants (in shares)   110,000            
Shares issued for services related to convertible debt       75       75
Shares issued for services related to convertible debt (in shares)   182,927            
Conversion of notes payable and accrued interest       185       185
Conversion of notes payable and accrued interest (in shares)   371,167            
Estimated fair value of warrants issued for settlement of employee notes payable       389       389
Reclassification of warrant liability               0
Sale of common stock   $ 5   2,338       2,343
Sale of common stock (in shares)   5,060,000            
Issuance of subscribed common stock       25 (25)     25
Issuance of subscribed common stock (in shares)   50,000            
Issuance of restricted common stock   $ 1           1
Issuance of restricted common stock (in shares)   710,000            
Stock-based compensation       458       458
Other comprehensive income (loss)             198 198
Net loss           (6,811)   (6,811)
Ending Balance at Dec. 31, 2017 $ 962 $ 29 $ (327) $ 13,750 $ 0 $ (8,195) $ (444) $ 5,775
Ending Balance (in shares) at Dec. 31, 2017 198,355 28,906,081