XML 50 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net loss $ (7,955) $ (6,121)
Adjustment to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 226 77
Bad debt expense 0 50
Loss on disposal of property and equipment 18 0
Loss on settlement 282 0
Stock based compensation 1,784 0
Derivative losses 726 544
Debt modification expense 432 0
Amortization of deferred rent 77 34
Accretion of debt discount 1,628 1,134
Inventory reserve 0 123
Changes in operating assets and liabilities:    
Accounts receivable 339 (148)
Inventories 190 (242)
Prepaid expenses 0 (9)
Deposits 560 1,924
Other assets 43 (74)
Accounts payable, trade and accrued liabilities (146) 842
Customer deposits (656) (2,801)
Common stock payable 0 269
Unearned revenue (230) 35
Net cash used in operating activities (2,240) (4,075)
Cash flows from investing activities:    
Purchase of property and equipment (73) (10)
Purchase of MIT, net of cash acquired 1 0
Net cash used in investing activities (72) (10)
Cash flows from financing activities:    
Borrowings under note payable 305 0
Payments on note payable (324) 0
Noninterest bearing advances 65 0
Noninterest bearing repayments (85) 0
Common stock issued for cash 383 0
Proceeds from convertible debt 2,210 2,100
Proceeds from exercise of warrants 0 845
Net cash provided by financing activities 2,554 2,945
Net increase (decrease) in cash and cash equivalents 242 (1,140)
Cash and cash equivalents, beginning of period 1 1,141
Cash and cash equivalents, end of period 243 1
Supplemental cash flow information:    
Interest paid 32 0
Income taxes paid 0 0
Non-cash disclosures    
Issuance of 17,000,000 common stock owed 269 0
Allocation of Convertible Debentures to warrants and embedded conversion derivative liability 2,460 2,100
Issuance of common stock, warrants, and convertible debentures for purchase of building from related party 500 0
Conversion of Convertible Debenture and accrued interest into common stock 578 0
Conversion of Convertible Debentures to Series B Preferred Stock 0 800
Conversion of embedded derivative liability to paid - in capital 545 1,037
Property and equipment additions financed 50 0
Noncash consideration for MIT acquisition (see Note 4) 255 0
Common Stock
   
Adjustment to reconcile net loss to net cash used in operating activities    
Stock issued for services 442 104
Preferred Stock
   
Adjustment to reconcile net loss to net cash used in operating activities    
Stock issued for services 0 184
Series A Preferred Stock
   
Non-cash disclosures    
Conversion of preferred stock to common stock 16 0
Series B Preferred Stock
   
Non-cash disclosures    
Conversion of preferred stock to common stock 4,771 20
Series G Preferred Stock
   
Non-cash disclosures    
Conversion of preferred stock to common stock $ 19 $ 0