XML 38 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net (loss) income $ (3,447,000)us-gaap_ProfitLoss $ (2,996,000)us-gaap_ProfitLoss
Depreciation and amortization (3,836,000)us-gaap_DepreciationAndAmortization (2,185,000)us-gaap_DepreciationAndAmortization
Decrease in allowance for doubtful accounts (38,000)us-gaap_AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease (26,000)us-gaap_AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
Stock-based compensation 156,000us-gaap_ShareBasedCompensation 182,000us-gaap_ShareBasedCompensation
Deferred income tax 34,000us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 45,000us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Changes in operating assets and liabilities:    
Receivables 340,000us-gaap_IncreaseDecreaseInReceivables 1,267,000us-gaap_IncreaseDecreaseInReceivables
Prepaid expenses and other 203,000us-gaap_IncreaseDecreaseInPrepaidExpensesOther 16,000us-gaap_IncreaseDecreaseInPrepaidExpensesOther
Accounts payable and accrued expenses (843,000)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (297,000)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenues 1,819,000us-gaap_IncreaseDecreaseInDeferredRevenue 31,000us-gaap_IncreaseDecreaseInDeferredRevenue
Other assets 7,000us-gaap_IncreaseDecreaseInOtherCurrentAssets 24,000us-gaap_IncreaseDecreaseInOtherCurrentAssets
Net cash (used in) provided by operating activities 2,067,000us-gaap_NetCashProvidedByUsedInOperatingActivities 431,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Sale of short term investments 20,000us-gaap_ProceedsFromSaleOfShortTermInvestments 124,000us-gaap_ProceedsFromSaleOfShortTermInvestments
Purchases of property and equipment (83,000)us-gaap_BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment (86,000)us-gaap_BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment
Capitalized software development costs (2,532,000)us-gaap_CapitalizedSoftwareDevelopmentCostsForSoftwareSoldToCustomers (3,021,000)us-gaap_CapitalizedSoftwareDevelopmentCostsForSoftwareSoldToCustomers
Change in restricted cash   (6,000)us-gaap_IncreaseDecreaseInRestrictedCash
Net cash used in investing activities (2,595,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (2,989,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities    
Dividend payments on preferred stock, Series A (260,000)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock (300,000)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock
Repayment on line of credit from director / officer (250,000)us-gaap_RepaymentsOfLinesOfCredit  
Proceeds from line of credit from director/officer 400,000us-gaap_ProceedsFromLinesOfCredit 2,000,000us-gaap_ProceedsFromLinesOfCredit
Repayments from line of credit from director/officer (3,954,000)us-gaap_RepaymentsOfLongTermLinesOfCredit  
Proceeds from line of credit from Silicon Valley Bank 4,957,000us-gaap_ProceedsFromSecuredLinesOfCredit  
Deferred financing costs (118,000)us-gaap_FreshStartAdjustmentIncreaseDecreaseDeferredFinancingCosts (14,000)us-gaap_FreshStartAdjustmentIncreaseDecreaseDeferredFinancingCosts
Net cash provided by (used in) financing activities 775,000us-gaap_NetCashProvidedByUsedInFinancingActivities 1,686,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash (9,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations (32,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Net increase (decrease) in cash and cash equivalents 238,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (904,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 1,111,000us-gaap_CashAndCashEquivalentsAtCarryingValue 2,015,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period $ 1,349,000us-gaap_CashAndCashEquivalentsAtCarryingValue $ 1,111,000us-gaap_CashAndCashEquivalentsAtCarryingValue