XML 21 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT - USD ($)
$ in Thousands
Common Stock
St. Mary Prescription Pharmacy
Class A
Common Stock
Capstone
Class A
Common Stock
Quebec Inc.
Common Stock
Class A
Common Stock
Class B
Common Stock
Additional Paid-in Capital
St. Mary Prescription Pharmacy
Additional Paid-in Capital
Capstone
Additional Paid-in Capital
Quebec Inc.
Additional Paid-in Capital
Accumulated Deficit
St. Mary Prescription Pharmacy
Capstone
Quebec Inc.
Total
Balance at beginning of period at Dec. 31, 2013                     $ (16,020)       $ (16,020)
Balance at beginning of period (in shares) at Dec. 31, 2013       1,799,264 2,108,117                    
Increase (Decrease) in Stockholders' Equity                              
Issuance of common stock relating to acquisition             $ 291 $ 374       $ 291 $ 374    
Issuance of common stock relating to acquisition (in shares) 81,186 104,822                          
Accretion (decretion) of redeemable convertible preferred stock                   $ (1,009) (2,875)       (3,884)
Transfer of common stock(in shares)       32,646 (32,646)                    
Exercise of stock options                   59         59
Exercise of stock options (in shares)       41,151                      
Issuance of common stock warrants                   31         31
Stock based compensation expense                   254         254
Net income (loss)                     (1,107)       (1,107)
Balance at end of period at Dec. 31, 2014                     (20,002)       (20,002)
Balance at end of period (in shares) at Dec. 31, 2014       2,059,069 2,075,471                    
Increase (Decrease) in Stockholders' Equity                              
Issuance of common stock relating to acquisition             94 $ 107       94 $ 107    
Issuance of common stock relating to acquisition (in shares) 16,237 18,418                          
Accretion (decretion) of redeemable convertible preferred stock                   (1,204) (8,762)       (9,966)
Transfer of common stock(in shares)       4,124 (4,124)                    
Exercise of stock options                   422         422
Exercise of stock options (in shares)       3,132 403,570                    
Issuance of common stock warrants                   16         16
Stock based compensation expense                   565         565
Net income (loss)                     (2,864)       (2,864)
Balance at end of period at Dec. 31, 2015                     (31,628)       (31,628)
Balance at end of period (in shares) at Dec. 31, 2015       2,100,980 2,474,917                    
Increase (Decrease) in Stockholders' Equity                              
Issuance of common stock relating to acquisition             $ 35   $ 4,500     $ 35   $ 4,500  
Issuance of common stock relating to acquisition (in shares) 10,824   395,407                        
Accretion (decretion) of redeemable convertible preferred stock                   (516) 2,955       2,439
Transfer of common stock(in shares)       2,577 (2,577)                    
Issuance of common stock (in shares)       1                      
Issuance of restricted stock (in shares)       722,646                      
Issuance of common stock upon initial public offering, net of issuance costs                   51,226         51,226
Issuance of common stock upon public offering, net of issuance costs (in shares)           4,945,000                  
Conversion of redeemable convertible preferred stock upon initial public offering           $ 1       26,533         26,534
Conversion of redeemable convertible preferred stock upon initial public offering (in shares)           5,089,436                  
Redesignation of Class A and Class B common stock upon initial public offering           $ 1                 1
Redesignation of Class A and Class B common stock upon initial public offering (in shares)       (2,837,028) (2,746,377) 5,583,405                  
Conversion of warrants upon initial public offering                   4,930         4,930
Surrender of common stock in connection with Leadership Exit Bonus Plan (in shares)           (20,372)                  
Issuance of common stock in connection with Leadership Exit Bonus Plan (in shares)           20,372                  
Shares withheld for tax in connection with Leadership Exit Bonus Plan                   (84)         (84)
Shares withheld for tax in connection with Leadership Exit Bonus Plan (in shares)           (7,010)                  
Net exercise of stock warrants (in shares)         210,817 490,385                  
Net exercise of stock options (in shares)         63,220 7,052                  
Exercise of stock options                   153         153
Exercise of stock options (in shares)           124,801                  
Stock based compensation expense                   4,250         4,250
Net income (loss)                     (6,250)       (6,250)
Balance at end of period at Dec. 31, 2016           $ 2       $ 91,027 $ (34,923)       $ 56,106
Balance at end of period (in shares) at Dec. 31, 2016           16,628,476