XML 70 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Convertible Notes Payable, Related Parties (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
2 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 11 Months Ended 12 Months Ended 14 Months Ended
Jan. 01, 2010
Jun. 30, 2015
Feb. 28, 2015
Jun. 30, 2017
Jun. 30, 2017
Nov. 30, 2015
Nov. 30, 2015
Dec. 31, 2016
Dec. 31, 2015
Jun. 30, 2016
Proceeds from debt detachable warrants               $ 310 $ 1,915  
Interest expense related party       $ 0 $ 1     $ 55 $ 437  
Share price (in dollars per share)               $ 8.15 $ 2.50  
Debt interest expense               $ 32 $ 418  
Proceeds from convertible debt               16  
Gains on extinguishment of debt               $ (34)  
Series B Preferred Stock [Member]                    
Share price (in dollars per share)               $ 7.75 $ 7.75  
2014 Convertible Promissory Notes [Member]                    
Interest expense related party               $ 312 $ 0  
Outstanding debt including accrued interest   $ 452                
Conversion price (in dollars per share)   $ 7.50                
Conversion rates on interest   $ 5.00                
Face amount debt   $ 452                
Number of share issued (in shares)   71,446               71,446
Debt interest expense                   $ 231
Unamortized debt discount   $ 142                
2014/2015 Convertible Notes [Member]                    
Description of debt conversion    

In the event of a Qualified Financing, these 2014/2015 Convertible Notes provided automatic conversion of all outstanding principal and unpaid accrued interest thereon into the shares of the equity securities sold in the Qualified Financing at a conversion rate of 70% of the price per share paid by the other purchasers in the Qualified Financing.

             
Face amount debt     $ 875              
Proceeds from convertible debt     $ 875              
2014/2015 Convertible Notes [Member] | Common Stock Warrants [Member]                    
Proceeds from debt detachable warrants           $ 97        
Description of debt conversion          

2014/2015 Convertible Notes provided automatic conversion of all outstanding principal and unpaid accrued interest thereon into the shares of the equity securities sold in the Qualified Financing at a higher conversion rate of 80% of the price per share paid by the other purchasers in the Qualified Financing.

       
Face amount debt           $ 1,490 $ 1,490      
Number of share issued (in shares)           131,733        
Proceeds from convertible debt           $ 1,490        
Fair value of debt           $ 2,268 $ 2,268      
2014/2015 Convertible Notes [Member] | Common Stock Warrants [Member] | Other Operating Income (Expense) [Member]                    
Fair value of debt               $ 0 $ 671  
2014/2015 Convertible Notes [Member] | Series B Preferred Stock [Member]                    
Conversion price (in dollars per share)                 $ 7.75  
Share price (in dollars per share)                 $ 7.75  
Debt financing                 $ 2,000  
Face amount debt                 2,365  
Fair value of debt                 $ 2,993  
2014/2015 Convertible Notes [Member] | Series B Convertible Preferred Stock [Member]                    
Number of share issued (in shares)                 312,861  
Total accrued interest                 $ 2,465  
Gains on extinguishment of debt                 $ 569  
2014/2015 Convertible Notes [Member] | Shareholder [Member]                    
Debt interest rate           4.00% 4.00%      
Description of debt conversion            

The 2014/2015 Convertible Notes could not be repaid prior to their maturity date without the consent of the holders of at least a majority of the outstanding principal amount of the 2014/2015 Convertible Notes. The 2014/2015 Convertible Notes contained two conversion options contingent upon the occurrence of a future event, as follows: (i) all outstanding principal and unpaid accrued interest on the 2014/2015 Convertible Notes would automatically convert into equity securities upon the consummation of an equity financing with proceeds of at least $2 million (“Qualified Financing”) at conversion rates of 70% or 80%, as noted below; and (ii) if the Company was acquired, prior to a Qualified Financing, in a change in control transaction, the holder had an option to have all outstanding principal plus any unpaid accrued interest paid in cash or convert such amount into shares of common stock at a conversion price equal to $7.50 per share, subject to adjustment for such events as stock splits, combination, and reorganization.

     
Conversion price (in dollars per share)           $ 7.50 $ 7.50      
Debt financing           $ 2,000 $ 2,000      
Face amount debt           $ 2,365 $ 2,365      
Other convertible notes [Member]                    
Debt interest rate                 10.00%  
Description of debt conversion                

The note provided for the holder to convert the outstanding principal and accrued and unpaid interest into shares of common stock at a conversion rate equal to $7.50 per share. In 2015, the holder converted the note balance, including accrued and unpaid interest, in the aggregate amount of $68, into 8,971 shares of common stock in accordance with the original conversion terms of the note.

 
Conversion price (in dollars per share)                 $ 7.50  
Face amount debt                 $ 60  
Number of share issued (in shares)                 8,971  
Total accrued interest                 $ 68  
Unsecured Promissory Note Agreements [Member] | Equity participation notes [Member] | Shareholder [Member]                    
Debt interest rate 15.00%                  
Debt instrument maturity date May 31, 2010                  
Description of debt conversion

The terms of the Equity Participation Notes provide for the holder to convert, at any time, the outstanding principal and unpaid accrued interest into shares of common stock at an conversion rate of $10.00 per share provided, however, that in the event, that the Company’s common stock is registered in an initial public offering, prior to such time the Company achieves a net profit of $15 million, then the conversion rate shall be $5.00 per share. Additionally, the Equity Participation Notes provide the holder an equity participation right at the rates from .8330% to 4% on the first $15 million of net profit, which is defined as net profit before interest, taxes, depreciation, amortization (“EBITDA”) and compensation of officers, directors and any of their related parties. There were no amounts accrued for these contingent equity participation payments at December 31, 2016 and 2015.

                 
Conversion price (in dollars per share) $ 10.00                  
Face amount debt $ 675