XML 37 R26.htm IDEA: XBRL DOCUMENT v3.4.0.3
DEBT FINANCING (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Debt
    Original   Stated   As of March 31, 2016     Net Balance  
    Date of   Maturity   Interest           Unamortized     Net     December 31,  
Description   Financing   Date   Rate (1)     Principal (2)     Discount (3)     Balance     2015  
                                       
Credit Agreements:                                                
April 2015 Term Loans   April 2015   April 2018     12.0 %   $ 41,214 (4)   $ (2,805 )   $ 38,409     $ 38,027  
June 2015 Term Loan   June 2015   April 2018     12.0 %     6,000 (4)     -       6,000       6,000  
October 2015 Term Loan   October 2015   April 2018     12.0 %     18,000 (4)     -       18,000       18,000  
January 2016 Term Loan   October 2015   April 2018     12.0 %     9,043 (4)     -       9,043       -  
Forbearance Agreement   September 2015   March 2017     14.0 %     1,251 (4)     -       1,251       1,251  
Convertible Debt   Various   Various     Various       19,457 (5)     -       19,457       19,785  
VIP Promissory Notes   April 2014   December 2017     5.4 %     7,130 (6)     -       7,130       7,400  
Unsecured Note   March 2015   March 2016     0.4 %     - (7)     -       -       450  
                                                 
Total debt financing                   $ 102,095     $ (2,805 )     99,290       90,913  
Less current maturities                                     (28,611 )     (22,942 )
                                                 
Long-term debt, less current maturities                                   $ 70,679     $ 67,971  
Future Maturities Under Debt Financing Agreements
Year Ending March 31,      
       
2017   $ 30,110  
2018     20,535  
2019     51,450  
         
Total   $ 102,095  
Terms of Convertible Debt Agreements
                        Principal Balance  
    Date of   Maturity   Interest     Conversion     March 31,     December 31,  
Description   Financing   Date   Rate (1)     Price (2)     2016 (3)     2015  
                                 
Senior Secured Notes:                                        
Former 15% Notes   January 2014   July 2016     8.0 %   $0.75     $ 6,857     $ 6,857  
Former 15% Notes   February 2014   August 2016     8.0 %   $0.75       12,100       12,100  
Former 15% Notes   February 2014   August 2016     8.0 %   $0.45       500       500  
Total                             19,457       19,457  
5% OID Notes   January 2015   January 2016     12.0 %   $0.21       - (4)     328  
                                         
Total convertible debt                           $ 19,457     $ 19,785  
Interest expense
    2016     2015  
             
Interest at stated rate of debt agreement   $ 2,703     $ 1,719  
Amortization of discount on debt issuances (1)     404       10,699  
Interest related to warrant issuance and other     -       26,744  
Amortization of debt issuance costs     141       -  
                 
Totals   $ 3,248     $ 39,162  
Excess Embedded Derivative Inducement Expense
    2016     2015  
             
Gross proceeds loaned to the Company   $ -     $ 19,159  
Less fair value of lenders' embedded conversion feature     -       (36,295 )
Less fair value of original issue discount     -       (684 )
Less fair value of warrants received by lenders     -       (48,614 )
                 
Totals   $ -     $ (66,434 )