Condensed Consolidated Statements of Cash Flows - Unaudited (USD $)
|
3 Months Ended | |
---|---|---|
Mar. 31, 2015
|
Mar. 31, 2014
|
|
Cash flows from operating activities | ||
Net loss | $ (5,381,000)us-gaap_NetIncomeLoss | $ (4,713,000)us-gaap_NetIncomeLoss |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation expense | 428,000us-gaap_Depreciation | 433,000us-gaap_Depreciation |
Amortization of intangible assets | 125,000us-gaap_AmortizationOfIntangibleAssets | 125,000us-gaap_AmortizationOfIntangibleAssets |
Amortization of lease incentive for tenant improvements | 5,000us-gaap_AmortizationOfLeaseIncentives | 2,000us-gaap_AmortizationOfLeaseIncentives |
Non cash interest expense | 551,000us-gaap_AmortizationOfFinancingCostsAndDiscounts | 209,000us-gaap_AmortizationOfFinancingCostsAndDiscounts |
Loss on extinguishment of debt | 79,000us-gaap_GainsLossesOnExtinguishmentOfDebt | 0us-gaap_GainsLossesOnExtinguishmentOfDebt |
Stock based compensation | 592,000us-gaap_ShareBasedCompensation | 1,404,000us-gaap_ShareBasedCompensation |
Change in fair value of derivative liabilities | 177,000us-gaap_DerivativeGainLossOnDerivativeNet | 114,000us-gaap_DerivativeGainLossOnDerivativeNet |
(Gain) Loss on extinguishment of derivative liabilities | 16,000amda_GainsLossesonExtinguishmentofDerivativeInstruments | 0amda_GainsLossesonExtinguishmentofDerivativeInstruments |
Loss on disposal of equipment | 3,000us-gaap_GainLossOnSaleOfPropertyPlantEquipment | 22,000us-gaap_GainLossOnSaleOfPropertyPlantEquipment |
Provision for inventory reserve | 326,000amda_ProvisionForInventoryReserve | 415,000amda_ProvisionForInventoryReserve |
Bad debt expense (recovery) | (20,000)us-gaap_ProvisionForDoubtfulAccounts | (17,000)us-gaap_ProvisionForDoubtfulAccounts |
Changes in operating assets and liabilities: | ||
Trade accounts receivable | (35,000)us-gaap_IncreaseDecreaseInAccountsReceivable | 268,000us-gaap_IncreaseDecreaseInAccountsReceivable |
Prepaid expenses and other current assets | (330,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 2,610,000us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets |
Inventories | 293,000us-gaap_IncreaseDecreaseInInventories | (1,958,000)us-gaap_IncreaseDecreaseInInventories |
Accounts payable and accrued liabilities | 200,000us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | (915,000)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities |
Net cash used in operating activities | (2,971,000)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | (2,001,000)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations |
Cash flows from investing activities | ||
Purchase of property and equipment | (277,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment | (548,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment |
Proceeds from sale of property and equipment | 3,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment | 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment |
Decrease in restricted cash | 0us-gaap_IncreaseDecreaseInRestrictedCash | (42,000)us-gaap_IncreaseDecreaseInRestrictedCash |
Net cash used in investing activities | (274,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | (590,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations |
Cash flows from financing activities | ||
Proceeds from issuance of common stock, net of issuance costs | 0us-gaap_ProceedsFromIssuanceOfCommonStock | 15,369,000us-gaap_ProceedsFromIssuanceOfCommonStock |
Payments on long-term debt | 0us-gaap_RepaymentsOfLongTermDebt | (1,800,000)us-gaap_RepaymentsOfLongTermDebt |
Purchase of treasury stock | (120,000)us-gaap_PaymentsForRepurchaseOfCommonStock | 0us-gaap_PaymentsForRepurchaseOfCommonStock |
Net cash provided by (used in) financing activities | (120,000)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 13,569,000us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations |
Net increase (decrease) in cash and cash equivalents | (3,365,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease | 10,978,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease |
Cash and cash equivalents at beginning of period | 18,247,000us-gaap_CashAndCashEquivalentsAtCarryingValue | 2,279,000us-gaap_CashAndCashEquivalentsAtCarryingValue |
Cash and cash equivalents at end of period | 14,882,000us-gaap_CashAndCashEquivalentsAtCarryingValue | 13,257,000us-gaap_CashAndCashEquivalentsAtCarryingValue |
Noncash investing and financing activities | ||
Reclassification of warrant liability | 0amda_ReclassificationOfWarrantLiability | 5,000amda_ReclassificationOfWarrantLiability |
Common stock issued with extinguishment of derivative liabilities | 739,000us-gaap_StockIssued1 | 0us-gaap_StockIssued1 |
Supplemental cash flow information | ||
Cash paid for interest | 548,000us-gaap_InterestPaid | 238,000us-gaap_InterestPaid |
Preferred Stock | ||
Noncash investing and financing activities | ||
Stock conversion |
0us-gaap_ConversionOfStockAmountConverted1 / us-gaap_EquityInterestIssuedOrIssuableByTypeAxis = us-gaap_PreferredStockMember |
161,456,000us-gaap_ConversionOfStockAmountConverted1 / us-gaap_EquityInterestIssuedOrIssuableByTypeAxis = us-gaap_PreferredStockMember |
Common Stock | ||
Noncash investing and financing activities | ||
Stock conversion |
$ 202,000us-gaap_ConversionOfStockAmountConverted1 / us-gaap_EquityInterestIssuedOrIssuableByTypeAxis = us-gaap_CommonStockMember |
$ 0us-gaap_ConversionOfStockAmountConverted1 / us-gaap_EquityInterestIssuedOrIssuableByTypeAxis = us-gaap_CommonStockMember |
X | ||||||||||
- Definition
Gains (Losses) on Extinguishment of Derivative Instruments No definition available.
|
X | ||||||||||
- Definition
Provision for inventory reserve. No definition available.
|
X | ||||||||||
- Definition
Reclassification of warrant liability. No definition available.
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
Amount of noncash expense included in interest expense to allocate debt discount and premium, and the costs to issue debt and obtain financing over the related debt instruments. Alternate captions include noncash interest expense. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The aggregate expense charged against earnings to allocate the cost of intangible assets (nonphysical assets not used in production) in a systematic and rational manner to the periods expected to benefit from such assets. As a noncash expense, this element is added back to net income when calculating cash provided by or used in operations using the indirect method. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of amortization of lease incentive costs incurred by the lessor for the benefit of the lessee. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Excludes cash and cash equivalents within disposal group and discontinued operation. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of increase (decrease) in cash and cash equivalents. Cash and cash equivalents are the amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Includes effect from exchange rate changes. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
The value of the stock converted in a noncash (or part noncash) transaction. Noncash is defined as transactions during a period that do not result in cash receipts or cash payments in the period. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The amount of expense recognized in the current period that reflects the allocation of the cost of tangible assets over the assets' useful lives. Includes production and non-production related depreciation. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of increase (decrease) in the fair value of derivatives recognized in the income statement. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of gain (loss) on sale or disposal of property, plant and equipment assets, including oil and gas property and timber property. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Difference between the fair value of payments made and the carrying amount of debt which is extinguished prior to maturity. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the amounts payable to vendors for goods and services received and the amount of obligations and expenses incurred but not paid. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in amount due within one year (or one business cycle) from customers for the credit sale of goods and services. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the aggregate value of all inventory held by the reporting entity, associated with underlying transactions that are classified as operating activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the value of prepaid expenses and other assets not separately disclosed in the statement of cash flows, for example, deferred expenses, intangible assets, or income taxes. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The net cash inflow or outflow for the increase (decrease) associated with funds that are not available for withdrawal or use (such as funds held in escrow) and are associated with underlying transactions that are classified as investing activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The amount of cash paid for interest during the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The cash outflow to reacquire common stock during the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The cash outflow associated with the acquisition of long-lived, physical assets that are used in the normal conduct of business to produce goods and services and not intended for resale; includes cash outflows to pay for construction of self-constructed assets. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The cash inflow from the additional capital contribution to the entity. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The cash inflow from the sale of long-lived, physical assets that are used in the normal conduct of business to produce goods and services and not intended for resale. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of expense related to write-down of receivables to the amount expected to be collected. Includes, but is not limited to, accounts receivable and notes receivable. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The cash outflow for debt initially having maturity due after one year or beyond the normal operating cycle, if longer. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The aggregate amount of noncash, equity-based employee remuneration. This may include the value of stock or unit options, amortization of restricted stock or units, and adjustment for officers' compensation. As noncash, this element is an add back when calculating net cash generated by operating activities using the indirect method. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The fair value of stock issued in noncash financing activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Details
|
X | ||||||||||
- Details
|