XML 34 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
Liquidity and Financial Condition (Details) - USD ($)
Sep. 30, 2016
Jun. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Predecessor Company [Member]          
Current assets:          
Cash and cash equivalents   $ 955,803 $ 466,997 $ 26,127 $ 884,188
Short-term investment   30,011 30,003    
Accounts receivable, net   190,893 86,035    
Prepaid expenses   28,589    
Inventory   40,170 158,181    
Total current assets   289,663 741,216    
Equipment, net   5,600 7,229    
Security deposit   1,200 3,900    
Goodwill      
Intangible assets        
Totals   296,463 757,549    
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses   487,699 41,163    
Accounts payable and accrued expenses - subject to compromise   120,325 120,325    
Accrued interest, related party - subject to compromise   43,301 43,301    
Accrued interest   173,147 173,147    
Related party accounts payable and accrued expenses - subject to compromise   370,151 370,151    
Related party notes payable - secured claim   73,500 73,500    
Convertible debentures, net of discounts   5,405,010 5,017,045    
Billings in excess of costs and estimated earnings on uncompleted contracts   42,674 28,024    
Deferred revenue   83,415 170,530    
Convertible option liabilities        
Total current liabilities   6,799,222 6,037,186    
Debtor in possession financing   600,000 600,000    
Convertible debentures, net of discounts        
Total liabilities   7,399,222 6,637,186    
Commitments and Contingencies      
Stockholders' equity (deficit):          
Successor Preferred stock, $1.00 par value, 5,405,000 shares authorized; 5,405,010 issued and outstanding at June 30,2016        
Predecessor Preferred stock, $0.01 par value, 5,000,000 shares authorized; 0 issued and outstanding at December 31,2015        
Successor Common stock, $0.01 par value, 300,000,000 shares authorized; 491,357 issued and outstanding at June 30,2016        
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015   429,189      
Successor additional paid-in capital        
Predecessor additional paid-in capital   7,290,829      
Accumulated deficit   (14,822,777) (13,480,509)    
Total stockholders' equity (deficit)   (7,102,759) (5,879,637)    
Totals   296,463 $ 757,549    
Reorganization Adjustments [Member]          
Current assets:          
Cash and cash equivalents [1]   955,803      
Short-term investment        
Accounts receivable, net        
Prepaid expenses        
Inventory        
Total current assets   955,803      
Equipment, net        
Security deposit        
Goodwill        
Intangible assets        
Totals   955,803      
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses [2]   (212,219)      
Accounts payable and accrued expenses - subject to compromise [2]   (86,612)      
Accrued interest, related party - subject to compromise [2]   (16,801)      
Accrued interest [2]   (173,147)      
Related party accounts payable and accrued expenses - subject to compromise [2]   (163,522)      
Related party notes payable - secured claim        
Convertible debentures, net of discounts [3]   (5,405,010)      
Billings in excess of costs and estimated earnings on uncompleted contracts        
Deferred revenue        
Convertible option liabilities [4]   394,460      
Total current liabilities   (5,662,851)      
Debtor in possession financing [4]   (600,000)      
Convertible debentures, net of discounts [4]   1,605,540      
Total liabilities   (4,657,311)      
Commitments and Contingencies        
Stockholders' equity (deficit):          
Successor Preferred stock, $1.00 par value, 5,405,000 shares authorized; 5,405,010 issued and outstanding at June 30,2016 [3]   5,405,010      
Predecessor Preferred stock, $0.01 par value, 5,000,000 shares authorized; 0 issued and outstanding at December 31,2015        
Successor Common stock, $0.01 par value, 300,000,000 shares authorized; 491,357 issued and outstanding at June 30,2016 [5]   4,913      
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015 [5]   (429,189)      
Successor additional paid-in capital [6]   (45,151)      
Predecessor additional paid-in capital        
Accumulated deficit   677,531      
Total stockholders' equity (deficit)   5,658,265      
Totals   955,803      
Fresh Start Adjustments [Member]          
Current assets:          
Cash and cash equivalents        
Short-term investment        
Accounts receivable, net        
Prepaid expenses        
Inventory        
Total current assets        
Equipment, net        
Security deposit        
Goodwill [7]   4,162,173      
Intangible assets [7]   3,879,000      
Totals   8,041,173      
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses        
Accounts payable and accrued expenses - subject to compromise        
Accrued interest, related party - subject to compromise        
Accrued interest        
Related party accounts payable and accrued expenses - subject to compromise        
Related party notes payable - secured claim        
Convertible debentures, net of discounts        
Billings in excess of costs and estimated earnings on uncompleted contracts        
Deferred revenue        
Convertible option liabilities        
Total current liabilities        
Debtor in possession financing        
Convertible debentures, net of discounts        
Total liabilities        
Commitments and Contingencies        
Stockholders' equity (deficit):          
Successor Preferred stock, $1.00 par value, 5,405,000 shares authorized; 5,405,010 issued and outstanding at June 30,2016        
Predecessor Preferred stock, $0.01 par value, 5,000,000 shares authorized; 0 issued and outstanding at December 31,2015        
Successor Common stock, $0.01 par value, 300,000,000 shares authorized; 491,357 issued and outstanding at June 30,2016        
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015        
Successor additional paid-in capital [7]   1,186,756      
Predecessor additional paid-in capital [7]   (7,290,829)      
Accumulated deficit [7]   14,145,246      
Total stockholders' equity (deficit)   8,041,173      
Totals   8,041,173      
Successor Company [Member]          
Current assets:          
Cash and cash equivalents $ 346,417 955,803      
Short-term investment 30,014 30,011      
Accounts receivable, net 279,767 190,893      
Prepaid expenses 33,589 28,589      
Inventory 138,427 40,170      
Total current assets 853,967 1,245,466      
Equipment, net 4,926 5,600      
Security deposit 1,200 1,200      
Goodwill 4,162,173 4,162,173      
Intangible assets   3,879,000      
Totals 8,755,391 9,293,439      
Liabilities, Current [Abstract]          
Accounts payable and accrued expenses 199,077 275,480      
Accounts payable and accrued expenses - subject to compromise 12,516 33,713      
Accrued interest, related party - subject to compromise 26,500      
Accrued interest      
Related party accounts payable and accrued expenses - subject to compromise 92,840 206,629      
Related party notes payable - secured claim 25,000 73,500      
Convertible debentures, net of discounts      
Billings in excess of costs and estimated earnings on uncompleted contracts 111,353 42,764      
Deferred revenue 167,002 83,415      
Convertible option liabilities   394,460      
Total current liabilities 1,029,721 1,136,371      
Debtor in possession financing      
Convertible debentures, net of discounts   1,605,540      
Total liabilities 2,747,069 2,741,911      
Commitments and Contingencies      
Stockholders' equity (deficit):          
Successor Preferred stock, $1.00 par value, 5,405,000 shares authorized; 5,405,010 issued and outstanding at June 30,2016   5,405,010      
Predecessor Preferred stock, $0.01 par value, 5,000,000 shares authorized; 0 issued and outstanding at December 31,2015        
Successor Common stock, $0.01 par value, 300,000,000 shares authorized; 491,357 issued and outstanding at June 30,2016   4,913      
Predecessor Common stock, $0.01 par value, 300,000,000 shares authorized; 42,918,927 issued and outstanding at December 31, 2015        
Successor additional paid-in capital   1,141,605      
Predecessor additional paid-in capital        
Accumulated deficit (543,206)      
Total stockholders' equity (deficit) 6,008,322 6,551,528      
Totals $ 8,755,391 $ 9,293,439      
[1] Reflects the net cash payments recorded as of the Effective Date from implementation of the Plan: Sources: Net proceeds from Exit Facility $ 1,319,001 Total sources 1,319,001 Uses: Predecessor accounts payable and accrued expenses paid upon emergence 185,979 Other payments made upon emergence 177,219 Total uses 363,198 Net Sources $ 955,803
[2] Reflects the settlement of accounts payable and accrued expenses upon Emergence, as well as payments made on the Effective Date.
[3] Reflects the conversion of Convertible Debentures to Preferred Stock.
[4] Reflects the Convertible Debentures.
[5] Reflects the cancellation of predecessor common stock and the issuance of successor common stock.
[6] Reorganization adjustment.
[7] Reflects the recognition of goodwill, intangible assets and the cumulative impact of fresh-start adjustments.