XML 79 R58.htm IDEA: XBRL DOCUMENT v3.6.0.2
Long Term Bank and Other Debt - Summary (Details)
1 Months Ended 12 Months Ended
Jul. 24, 2015
item
$ / shares
Jul. 15, 2015
USD ($)
May 02, 2014
item
$ / shares
shares
Jul. 31, 2016
USD ($)
item
$ / shares
shares
Apr. 30, 2015
USD ($)
May 31, 2014
USD ($)
item
$ / shares
shares
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 09, 2016
$ / shares
Jan. 01, 2016
Dec. 22, 2015
$ / shares
Jul. 14, 2015
USD ($)
Long-term bank and other debt                          
Total             $ 44,424,000 $ 26,477,000          
Less: current portion             (2,000,000) (1,250,000)          
Long term bank and other debt             42,424,000 25,227,000          
Drawdown on facility             34,990,000 6,800,000 $ 19,700,000        
Fair value of warrants issued, resulting in an increase to additional paid in capital             7,717,000   $ 219,000        
Amortization of warrants and loss on extinguishment of debt             8,454,000            
Amortization of warrants             7,717,000 798,000          
Common stock warrants                          
Long-term bank and other debt                          
Exercise price of warrants (in dollars per share) | $ / shares                       $ 2.95  
Amended and Restated Loan and Security Agreement, May 2014 | Maximum                          
Long-term bank and other debt                          
Previous deferred loan costs remaining to be amortized             100,000            
Term Loan facility | SVB                          
Long-term bank and other debt                          
Total               4,167,000          
Revolving Advance facility | SVB                          
Long-term bank and other debt                          
Total               6,500,000         $ 11,500,000
Maximum borrowings           $ 12,000,000              
Borrowing base as percentage of monthly recurring revenue           300.00%              
Repayments   $ 5,000,000                      
Revolving Advance facility | SVB | WSJ Prime Rate                          
Long-term bank and other debt                          
Basis spread on variable rate (as a percent)           0.75%              
Mezzanine Term Loan | SVB                          
Long-term bank and other debt                          
Debt discount             0 190,000          
Total             25,000,000 12,810,000          
Face amount       $ 25,000,000                  
Loan origination fee       250,000                  
Final payment fee payable       $ 750,000                  
Mezzanine Term Loan | SVB | WSJ Prime Rate                          
Long-term bank and other debt                          
Basis spread on variable rate (as a percent)       6.25%                  
Floor interest rate of reference rate (as a percent)       3.75%                  
Original Mezzanine Term Loan                          
Long-term bank and other debt                          
Extinguishment of debt             13,000,000            
Original Mezzanine Term Loan | SVB                          
Long-term bank and other debt                          
Face amount           $ 13,000,000              
Interest rate (as a percent)           10.00%              
Original Mezzanine Term Loan | SVB | Common stock warrants                          
Long-term bank and other debt                          
Number of affiliates of lender granted warrants | item           2              
Number of shares that may be exercised from warrants | shares           131,239              
Exercise price of warrants (in dollars per share) | $ / shares           $ 2.95              
Term of warrants           10 years              
Line of credit | SVB                          
Long-term bank and other debt                          
Debt discount             66,000 0          
Total             17,424,000            
Maximum borrowings       $ 25,000,000                  
Borrowing capacity of the Uncommited Incremental Facility       25,000,000                  
Loan origination fee       75,000                  
Additional annual fee       75,000                  
Arrangement fee if and when the Company utilizes the Uncommitted Incremental Facility       $ 50,000                  
Borrowing base as percentage of monthly recurring revenue       300.00%                  
Line of credit | SVB | WSJ Prime Rate                          
Long-term bank and other debt                          
Basis spread on variable rate (as a percent)       0.50%                  
Line of credit | Term Loan facility | SVB                          
Long-term bank and other debt                          
Total               5,000,000          
Maximum borrowings           $ 5,000,000              
Line of credit | Term Loan facility | SVB | WSJ Prime Rate                          
Long-term bank and other debt                          
Basis spread on variable rate (as a percent)           1.00%              
Subordinated Promissory Note                          
Long-term bank and other debt                          
Total             2,000,000 3,000,000          
Subordinated Promissory Note | AmeriDoc                          
Long-term bank and other debt                          
Interest rate (as a percent)         10.00%           7.00%    
Debt incurred upon acquisition         $ 3,500,000                
Repayment of debt             1,000,000 $ 500,000          
Current debt outstanding             $ 2,000,000            
Affiliates of SVB | Common stock warrants                          
Long-term bank and other debt                          
Number of affiliates of lender granted warrants | item 1   2 2                  
Number of shares that may be exercised from warrants | shares     131,239 798,694                  
Exercise price of warrants (in dollars per share) | $ / shares $ 2.95   $ 2.95 $ 13.50           $ 13.50      
Term of warrants     10 years 10 years                  
Fair value of warrants issued, resulting in an increase to additional paid in capital       $ 7,700,000