XML 72 R40.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Reporting (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Segment Reporting [Abstract]    
Schedule of Segment Reporting Information, by Segment [Table Text Block]
Consolidated statements of operations by segment for the respective periods are as follows:
 
 
 
Three months ended June 30,
  
 
2015
 
2014
  
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Total
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Total
Net revenues
 
$
2,354
 
 
$
5,604
 
 
$
—
 
 
$
7,958
 
 
$
474
 
 
$
5,497
 
 
$
—
 
 
$
5,971
 
Total segment income (loss)
 
 
(795
) 
 
 
340
 
 
 
(1,610
) 
 
 
(2,065
) 
 
 
71
 
 
 
242
 
 
 
(1,300
) 
 
 
(987
) 
Additional Segment Disclosures:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Interest expense
 
 
70
 
 
 
—
 
 
 
23
 
 
 
93
 
 
 
13
 
 
 
—
 
 
 
—
 
 
 
13
 
Gain on warrant liability,
net of deferred loan fees amortization
 
 
(568
) 
 
 
—
 
 
 
(189
) 
 
 
(757
) 
 
 
—
 
 
 
—
 
 
 
—
 
 
 
—
 
Depreciation and amortization expense
 
 
151
 
 
 
141
 
 
 
—
 
 
 
292
 
 
 
41
 
 
 
174
 
 
 
—
 
 
 
215
 
Income tax expense
 
 
—
 
 
 
—
 
 
 
—
 
 
 
—
 
 
 
—
 
 
 
4
 
 
 
—
 
 
 
4
 
Total asset expenditures
 
 
19
 
 
 
—
 
 
 
29
 
 
 
48
 
 
 
—
 
 
 
85
 
 
 
—
 
 
 
85
 
  
 
 
Six months ended June 30,
  
 
2015
 
2014
  
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Total
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Total
Net revenues
 
$
5,026
 
 
$
11,347
 
 
$
—
 
 
$
16,373
 
 
$
474
 
 
$
10,505
 
 
$
—
 
 
$
10,979
 
Total segment income (loss)
 
 
(1,245
) 
 
 
450
 
 
 
(3,638
) 
 
 
(4,433
) 
 
 
71
 
 
 
75
 
 
 
(2,215
) 
 
 
(2,069
) 
Additional Segment Disclosures:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Interest expense
 
 
132
 
 
 
—
 
 
 
44
 
 
 
176
 
 
 
13
 
 
 
—
 
 
 
—
 
 
 
13
 
Gain on warrant liability,
net of deferred loan fees amortization
 
 
(291
) 
 
 
—
 
 
 
(97
) 
 
 
(388
) 
 
 
(4
) 
 
 
—
 
 
 
—
 
 
 
(4
) 
Depreciation and amortization expense
 
 
300
 
 
 
283
 
 
 
—
 
 
 
583
 
 
 
41
 
 
 
352
 
 
 
—
 
 
 
393
 
Income tax expense
 
 
—
 
 
 
6
 
 
 
—
 
 
 
6
 
 
 
—
 
 
 
1
 
 
 
—
 
 
 
1
 
Total asset expenditures
 
 
19
 
 
 
—
 
 
 
119
 
 
 
138
 
 
 
—
 
 
 
196
 
 
 
—
 
 
 
196
 
Consolidated statements of operations by segment for the respective years ended December 31, are as follows:
 
 
2014
 
2013
  
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Total
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Total
Net revenues
 
$
3,906
 
 
$
23,146
 
 
$
—
 
 
$
27,052
 
 
$
—
 
 
$
26,751
 
 
$
—
 
 
$
26,751
 
Total segment operating income (loss)
 
 
(80
) 
 
 
1,353
 
 
 
(5,360
) 
 
 
(4,087
) 
 
 
—
 
 
 
1,096
 
 
 
(3,535
) 
 
 
(2,439
) 
Additional Segment Disclosures:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Interest expense, including loan fee amortization
 
 
658
 
 
 
—
 
 
 
—
 
 
 
658
 
 
 
—
 
 
 
—
 
 
 
—
 
 
 
—
 
Depreciation and amortization expense
 
 
222
 
 
 
644
 
 
 
—
 
 
 
866
 
 
 
—
 
 
 
795
 
 
 
—
 
 
 
795
 
Income tax expense (benefit)
 
 
(145
) 
 
 
215
 
 
 
—
 
 
 
70
 
 
 
—
 
 
 
25
 
 
 
—
 
 
 
25
 
Total asset expenditures
 
 
347
 
 
 
429
 
 
 
40
 
 
 
816
 
 
 
—
 
 
 
315
 
 
 
—
 
 
 
315
 
Reconciliation of Revenue from Segments to Consolidated [Table Text Block]
The following provides a reconciliation of reportable segment operating income (loss) to the Company’s consolidated totals:
 
 
 
Three months ended
June 30,
 
Six months ended
June 30,
  
 
2015
 
2014
 
2015
 
2014
Total segment loss
 
$
(2,065
) 
 
$
(987
) 
 
$
(4,433
) 
 
$
(2,069
) 
Less:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Severance charges
 
 
346
 
 
 
—
 
 
 
346
 
 
 
108
 
Ancillary network prepaid write-off
 
 
487
 
 
 
—
 
 
 
487
 
 
 
—
 
Depreciation and amortization expense
 
 
292
 
 
 
215
 
 
 
583
 
 
 
393
 
Non-cash stock-based compensation expense
 
 
256
 
 
 
123
 
 
 
403
 
 
 
197
 
Intangible asset impairment
 
 
520
 
 
 
—
 
 
 
520
 
 
 
—
 
Non-recurring professional fees
 
 
37
 
 
 
—
 
 
 
450
 
 
 
—
 
Operating loss
 
 
(4,003
) 
 
 
(1,325
) 
 
 
(7,222
) 
 
 
(2,767
) 
Bank interest expense
 
 
93
 
 
 
13
 
 
 
176
 
 
 
13
 
Gain on warrant liability, net of deferred loan fees amortization
 
 
(757
) 
 
 
—
 
 
 
(388
) 
 
 
(4
) 
Loss before income taxes
 
$
(3,339
) 
 
$
(1,338
) 
 
$
(7,010
) 
 
$
(2,776
) 
The following provides a reconciliation of reportable segment operating income (loss) to the Company’s consolidated totals:
 
 
2014
 
2013
Total segment operating loss
 
$
(4,087
) 
 
$
(2,439
) 
Less (add):
 
 
  
 
 
 
  
 
Severance charges
 
 
108
 
 
 
199
 
Non-recurring transaction costs
 
 
333
 
 
 
50
 
Depreciation and amortization expense
 
 
866
 
 
 
795
 
Non-cash stock-based compensation expense
 
 
592
 
 
 
299
 
Other
 
 
166
 
 
 
—
 
Operating loss
 
 
(6,152
) 
 
 
(3,782
) 
Interest expense
 
 
658
 
 
 
—
 
(Gain)/loss on disposal of assets
 
 
(108
) 
 
 
5
 
Interest income
 
 
(9
) 
 
 
(27
) 
Loss before income taxes
 
$
(6,693
) 
 
$
(3,760
) 
Reconciliation of Assets from Segment to Consolidated [Table Text Block]
Consolidated assets, by segment and shared services, as of the periods presented are as follows:
 
 
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Consolidated
June 30, 2015
 
$
12,137
 
 
$
4,515
 
 
$
1,117
 
 
$
17,769
 
December 31, 2014
 
 
11,958
 
 
 
5,202
 
 
 
3,945
 
 
 
21,105
Consolidated assets, by segment and shared services, as of the periods presented are as follows:
 
 
Urgent and
Primary
Care
 
Ancillary
Network
 
Shared
Services
 
Consolidated
December 31, 2014
 
$
11,958
 
 
$
5,202
 
 
$
3,945
 
 
$
21,105
 
December 31, 2013
 
 
—
 
 
 
4,404
 
 
 
6,625
 
 
 
11,029