XML 21 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
CURRENT ASSETS    
Cash and cash equivalents $ 1,003 $ 1,352
Accounts receivable, net of allowance for doubtful accounts of $40 and $85, respectively 5,912 3,998
Unbilled receivables 77 242
Work-in-process and inventories 851 585
Prepaids and other current assets 1,030 168
Total current assets 8,873 6,345
Property and equipment, net 1,136 912
Intangibles, net 875 2,035
Goodwill 14,989 14,989
Other assets 172 138
TOTAL ASSETS 26,045 24,419
CURRENT LIABILITIES    
Short-term related party loans payable, net of $0 and $454 discount, respectively 7,627
Accounts payable 2,017 3,218
Accrued expenses 2,689 2,277
Deferred revenues 6,721 753
Customer deposits 1,247 606
Total current liabilities 12,674 14,481
Long-term related party loans payable, net of $1,916 and $0 discount, respectively 5,465
Warrant liability 858 705
Deferred tax liabilities 549 610
Other liabilities 220 218
TOTAL LIABILITIES 19,766 16,014
COMMITMENTS AND CONTINGENCIES
Convertible preferred stock, net of discount (liquidation preference of $5,692 and $7,690, respectively) 1,927 3,925
SHAREHOLDERS' EQUITY    
Common stock, $.01 per value, 200,000 shares authorized; 82,582 and 66,649 shares issued and outstanding, respectively 826 666
Additional paid-in capital 29,757 23,095
Accumulated deficit (26,231) (19,281)
Total shareholders' equity 4,352 4,480
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 26,045 $ 24,419