Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash Flows from Operating Activities    
Net loss $ (13,201) $ (7,770)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 884 446
Amortization of intangible assets 3,169 2,938
Stock based compensation 1,055 885
Change in fair value of shares to be issued (13) (157)
Change in fair value of derivative liability (41)
Amortization of deferred financing costs 23
Amortization of debt discount 196  
Compensation expense, note receivable related party 90
Provision for doubtful accounts 455 32
Other 22 (13)
Changes in operating assets and liabilities:    
Accounts receivable and other receivables 4,016 (1,098)
Inventory (97) 42
Other current assets (26) (266)
Prepaid licenses and maintenance contracts 1,248 (255)
Other assets (173) 67
Accounts payable 850 751
Accrued liabilities (1,205) 143
Deferred revenue 1,915 339
Other liabilities (190) (88)
Total Adjustments 12,065 3,879
Net Cash Used in Operating Activities (1,136) (3,891)
Cash Flows Used in Investing Activities    
Purchase of property and equipment (461) (254)
Cash paid for LightMiner (19)
Investment in capitalized software (1,160) (618)
Net Cash Flows Used in Investing Activities (1,621) (891)
Cash Flows provided by Financing Activities    
Advances (repayment) of line of credit (4,150) 922
Advances from term loan 2,000
Repayment of term loan (1,611) (597)
Proceeds from debenture and convertible preferred stock 5,000
Advances to related party (3)
Advances from related party 2 1
Net proceeds from issuance of common stock 4,685
Repayment of notes payable (70) (71)
Net Cash (Used In) Provided by Financing Activities (832) 6,940
Effect of Foreign Exchange Rate on Changes on Cash 34 (22)
Net (Decrease) Increase in Cash and Cash Equivalents (3,555) 2,136
Cash and Cash Equivalents - Beginning of period 4,060 3,228
Cash and Cash Equivalents - End of period 505 5,364
Cash paid for:    
Interest 837 317
Income Taxes
Non Cash Investing and Financing Activities:    
Debt discount of the fair value of the embedded conversion feature 2,356
Acquisition of LightMiner:    
Assumption of assets other than cash (property and equipment) 225
Assumption of assets - developed technology and export license $ 3,479