Consolidated Statements of Cash Flows (USD $)
|
12 Months Ended |
8 Months Ended |
|
|
Cash flows from operating activities of continuing operations: |
|
|
Net income (loss) |
$ 337,006us-gaap_NetIncomeLoss |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
Depreciation and amortization |
10,207us-gaap_DepreciationAndAmortization |
|
Amortization of debt discount |
|
|
Amortization of deferred financing costs |
|
|
Provision for (recovery of) doubtful accounts |
(60,082)us-gaap_ProvisionForDoubtfulAccounts |
|
Common stock issued for acquisition costs |
|
|
Common stock issued in exchange for fees and services |
|
|
Deferred taxes |
221,381SSIE_DeferredIncomeTaxes |
|
Unrealized (gain) loss on change in fair value of contingent consideration |
|
|
Changes in operating assets and liabilities: |
|
|
Accounts receivable |
2,006,374us-gaap_IncreaseDecreaseInAccountsReceivable |
|
Inventory |
88,291us-gaap_IncreaseDecreaseInInventories |
|
Prepaid expenses and other current assets |
(1,755)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets |
|
Other assets |
|
|
Accounts payable |
(23,307)us-gaap_IncreaseDecreaseInAccountsPayable |
|
Accrued liabilities |
(400,988)us-gaap_IncreaseDecreaseInAccruedLiabilities |
|
Income taxes payable and other noncurrent liabilities |
|
|
Net cash provided by (used in) operating activities |
2,177,127us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations |
|
Cash flows from investing activities: |
|
|
Cash consideration for acquisition of business |
|
|
Cash acquired in acquisition of business |
|
|
Purchase of fixed assets |
(4,845)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment |
|
Purchase of intangible assets |
|
|
Net cash provided by (used in) investing activities |
(4,845)SSIE_NetCashRequiredInvestingActivitiesTotal |
|
Cash flows from financing activities: |
|
|
Proceeds from issuance of common stock, net of issuance costs |
|
|
Proceeds from exercise of common stock purchase warrants, net of issuance costs |
|
|
Proceeds from issuance of convertible debentures |
|
|
Proceeds from loans payable |
|
|
Proceeds from issuance of senior, secured promissory notes |
|
|
Proceeds from related party payables |
|
|
Dividend and redemption payments on preferred stock |
(2,050,000)SSIE_DividendAndRedemptionPaymentsOnPreferredStock |
|
Repayments of convertible debentures |
|
|
Repayments of loans payable |
|
|
Repayments of senior, secured promissory notes |
|
|
Repayments of related party payables |
|
|
Net cash provided by (used in) financing activities |
(2,050,000)SSIE_NetCashProvidedByFinancingActivitiesTotal |
|
Effect of exchange rates on cash and cash equivalents |
|
|
Net increase (decrease) in cash and cash equivalents |
122,282us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease |
|
Cash and cash equivalents at beginning of period |
216,729SSIE_CashAndCashEquivalentsAtBeginningOfPeriod |
|
Cash and cash equivalents at end of period |
339,011SSIE_CashAndCashEquivalentsAtEndOfPeriod |
|
Supplemental disclosure of cash flow information: |
|
|
Cash paid for interest |
150us-gaap_InterestPaid |
|
Cash paid for income taxes |
351,069us-gaap_IncomeTaxesPaid |
|
Supplemental disclosure of non-cash investing and financing activities: |
|
|
Common stock issued related to acquisition of business |
|
|
Common stock issued with letter of intent to acquire a business |
|
|
Common stock issued for financing costs in connection with convertible debentures |
|
|
Common stock issued to reduce accounts payable and other accrued liabilities |
|
|
Conversion of convertible debentures into common stock |
|
|
Debt issued related to acquisition of a business |
|
|
Working capital adjustment payable related to acquisition of business |
|
|
Contingent purchase consideration |
|
|
Other accrued consideration related to acquisition of a business |
|
|
Accrued issuance costs related to common shares sold in private placements |
|
|
Deferred financing costs accrued in relation to the issuance of debt |
|
|
Discount for beneficial conversion features on convertible debentures |
|
|
Discount for fair value adjustment on promissory notes |
|
|
Accretion of preferred stock |
139,436SSIE_AccretionOfPreferredStock |
|
Successor |
|
|
Cash flows from operating activities of continuing operations: |
|
|
Net income (loss) |
|
(2,643,794)us-gaap_NetIncomeLoss / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
Depreciation and amortization |
|
559,871us-gaap_DepreciationAndAmortization / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Amortization of debt discount |
|
105,393us-gaap_AmortizationOfDebtDiscountPremium / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Amortization of deferred financing costs |
|
30,521us-gaap_AmortizationOfFinancingCosts / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Provision for (recovery of) doubtful accounts |
|
14,837us-gaap_ProvisionForDoubtfulAccounts / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Common stock issued for acquisition costs |
|
109,600SSIE_CommonStockIssuedAcquisitionCosts / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Common stock issued in exchange for fees and services |
|
134,657us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Deferred taxes |
|
(351,884)SSIE_DeferredIncomeTaxes / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Unrealized (gain) loss on change in fair value of contingent consideration |
|
(545,000)SSIE_UnrealizedGainLossOnChangeInFairValueOfContingentConsideration / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Changes in operating assets and liabilities: |
|
|
Accounts receivable |
|
66,144us-gaap_IncreaseDecreaseInAccountsReceivable / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
73,500us-gaap_IncreaseDecreaseInCostInExcessOfBillingOnUncompletedContract / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Inventory |
|
(31,000)us-gaap_IncreaseDecreaseInInventories / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Prepaid expenses and other current assets |
|
(768)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Other assets |
|
(531)us-gaap_IncreaseDecreaseInOtherOperatingAssets / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Accounts payable |
|
212,315us-gaap_IncreaseDecreaseInAccountsPayable / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Accrued liabilities |
|
530,141us-gaap_IncreaseDecreaseInAccruedLiabilities / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
(247,194)us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Income taxes payable and other noncurrent liabilities |
|
14,521us-gaap_IncreaseDecreaseInAccruedTaxesPayable / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Net cash provided by (used in) operating activities |
|
(2,100,959)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Cash flows from investing activities: |
|
|
Cash consideration for acquisition of business |
|
(6,309,883)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Cash acquired in acquisition of business |
|
473,910us-gaap_CashAcquiredFromAcquisition / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Purchase of fixed assets |
|
(5,575)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Purchase of intangible assets |
|
(175,000)us-gaap_PaymentsToAcquireIntangibleAssets / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Net cash provided by (used in) investing activities |
|
(6,016,548)SSIE_NetCashRequiredInvestingActivitiesTotal / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Cash flows from financing activities: |
|
|
Proceeds from issuance of common stock, net of issuance costs |
|
2,471,750us-gaap_ProceedsFromIssuanceOfCommonStock / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Proceeds from exercise of common stock purchase warrants, net of issuance costs |
|
1,957,500SSIE_ProceedsFromExerciseOfStockPurchaseWarrantsNetOfIssuanceCosts / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Proceeds from issuance of convertible debentures |
|
1,210,000us-gaap_ProceedsFromConvertibleDebt / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Proceeds from loans payable |
|
130,000us-gaap_ProceedsFromIssuanceOfLongTermDebt / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Proceeds from issuance of senior, secured promissory notes |
|
2,000,000SSIE_ProceedsFromIssuanceOfSeniorSecuredPromissoryNotes / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Proceeds from related party payables |
|
122,500us-gaap_ProceedsFromRelatedPartyDebt / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Dividend and redemption payments on preferred stock |
|
|
Repayments of convertible debentures |
|
(100,000)us-gaap_RepaymentsOfConvertibleDebt / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Repayments of loans payable |
|
(2,767)us-gaap_ProceedsFromRepaymentsOfDebt / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Repayments of senior, secured promissory notes |
|
(1,819,645)SSIE_RepaymentsOfSeniorSecuredPromissoryNotes / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Repayments of related party payables |
|
(15,000)us-gaap_RepaymentsOfRelatedPartyDebt / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Net cash provided by (used in) financing activities |
|
5,954,338SSIE_NetCashProvidedByFinancingActivitiesTotal / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Effect of exchange rates on cash and cash equivalents |
|
(3,388)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Net increase (decrease) in cash and cash equivalents |
|
(2,166,557)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Cash and cash equivalents at beginning of period |
|
2,937,763SSIE_CashAndCashEquivalentsAtBeginningOfPeriod / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Cash and cash equivalents at end of period |
|
771,206SSIE_CashAndCashEquivalentsAtEndOfPeriod / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Supplemental disclosure of cash flow information: |
|
|
Cash paid for interest |
|
109,959us-gaap_InterestPaid / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Cash paid for income taxes |
|
4,716us-gaap_IncomeTaxesPaid / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Supplemental disclosure of non-cash investing and financing activities: |
|
|
Common stock issued related to acquisition of business |
|
4,152,451SSIE_IssuanceOfStockRelatedToAcquisitions / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Common stock issued with letter of intent to acquire a business |
|
137,000SSIE_CommonStockIssuedWithLetterOfIntentToAcquireBusiness / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Common stock issued for financing costs in connection with convertible debentures |
|
95,100SSIE_CommonStockIssuedForFinancingCostsInConnectionWithConvertibleDebentures / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Common stock issued to reduce accounts payable and other accrued liabilities |
|
208,500SSIE_CommonStockIssuedToReduceLoansPayableAndOtherAccruedLiabilities / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Conversion of convertible debentures into common stock |
|
50,000SSIE_ConversionOfConvertibleDebenturesIntoCommonStock / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Debt issued related to acquisition of a business |
|
4,150,000SSIE_DebtIssuedRelatedToAcquisitionOfBusiness / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Working capital adjustment payable related to acquisition of business |
|
1,329,528SSIE_WorkingCapitalAdjustmentPayableRelatedToAcquisitionOfBusiness / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Contingent purchase consideration |
|
3,871,000SSIE_ContingentPurchaseConsiderations / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Other accrued consideration related to acquisition of a business |
|
850,000SSIE_OtherAccruedConsiderationRelatedToAcquisitionOfBusiness / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Accrued issuance costs related to common shares sold in private placements |
|
261,500SSIE_AccruedIssuanceCostsRelatedToCommonSharesSoldInPrivatePlacements / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Deferred financing costs accrued in relation to the issuance of debt |
|
110,000SSIE_DeferredFinancingCostsAccruedInRelationToIssuanceOfDebt / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Discount for beneficial conversion features on convertible debentures |
|
108,164SSIE_DiscountForBeneficialConversionFeaturesOnConvertibleDebentures / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Discount for fair value adjustment on promissory notes |
|
120,442SSIE_DiscountForFairValueAdjustmentOnPromissoryNotes / us-gaap_BusinessAcquisitionAxis = us-gaap_SuccessorMember |
Accretion of preferred stock |
|
|