XML 51 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (82,000)us-gaap_NetIncomeLoss $ (167,000)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization    11,000us-gaap_DepreciationDepletionAndAmortization
Stock option expense 8,000us-gaap_StockOptionPlanExpense 4,000us-gaap_StockOptionPlanExpense
(Increase) decrease in operating assets:    
Prepaid expenses and other current assets    12,000us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (decrease) in operating liabilities:    
Accounts payable 18,000us-gaap_IncreaseDecreaseInAccountsPayable (96,000)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued payroll and related expense 3,000us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 23,000us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Other accrued liabilities 4,000us-gaap_IncreaseDecreaseInOtherAccruedLiabilities 52,000us-gaap_IncreaseDecreaseInOtherAccruedLiabilities
Accrued interest payable 20,000us-gaap_IncreaseDecreaseInInterestPayableNet 19,000us-gaap_IncreaseDecreaseInInterestPayableNet
Net cash used in operating activities (29,000)us-gaap_NetCashProvidedByUsedInOperatingActivities (142,000)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from financing activities:    
Net proceeds from the issuance of common stock    223,000us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from related party loans 29,000us-gaap_ProceedsFromPaymentsForLongTermLoansForRelatedParties 32,000us-gaap_ProceedsFromPaymentsForLongTermLoansForRelatedParties
Net cash provided by financing activities 29,000us-gaap_NetCashProvidedByUsedInFinancingActivities 255,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents    (113,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period    1,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period    $ 114,000us-gaap_CashAndCashEquivalentsAtCarryingValue