XML 52 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2014
Dec. 31, 2013
Current assets (Note 6)    
Cash and cash equivalents $ 32us-gaap_CashAndCashEquivalentsAtCarryingValue $ 94us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, net of reserve of $372 and $321, respectively (Note 5) 22,522us-gaap_AccountsReceivableNetCurrent 45,632us-gaap_AccountsReceivableNetCurrent
Inventories, net of obsolescence reserve of $1,366 and $417, respectively 3,345us-gaap_InventoryNet 4,885us-gaap_InventoryNet
Deferred income taxes (Note 9) 1,004us-gaap_DeferredTaxAssetsNetCurrent 0us-gaap_DeferredTaxAssetsNetCurrent
Deferred program expenses 1,391us-gaap_OtherPrepaidExpenseCurrent 576us-gaap_OtherPrepaidExpenseCurrent
Other current assets 6,144us-gaap_OtherAssetsCurrent 1,271us-gaap_OtherAssetsCurrent
Total current assets 34,438us-gaap_AssetsCurrent 52,458us-gaap_AssetsCurrent
Deferred income taxes, long-term (Note 9) 910us-gaap_DeferredTaxAssetsNetNoncurrent 0us-gaap_DeferredTaxAssetsNetNoncurrent
Property and equipment (Note 6)    
Furniture and equipment 11,623us-gaap_FurnitureAndFixturesGross 11,008us-gaap_FurnitureAndFixturesGross
Leasehold improvements 2,431us-gaap_LeaseholdImprovementsGross 2,756us-gaap_LeaseholdImprovementsGross
Property and equipment under capital leases 30,849us-gaap_CapitalLeasedAssetsGross 25,170us-gaap_CapitalLeasedAssetsGross
Property and equipment, gross 44,903us-gaap_PropertyPlantAndEquipmentGross 38,934us-gaap_PropertyPlantAndEquipmentGross
Accumulated depreciation and amortization (25,990)us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment (24,316)us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
Property and equipment, net 18,913us-gaap_PropertyPlantAndEquipmentNet 14,618us-gaap_PropertyPlantAndEquipmentNet
Goodwill (Note 3) 14,916us-gaap_Goodwill 14,916us-gaap_Goodwill
Other intangible assets (Note 3) 3,386us-gaap_IntangibleAssetsNetExcludingGoodwill 5,643us-gaap_IntangibleAssetsNetExcludingGoodwill
Other assets (Note 6) 1,257us-gaap_OtherAssetsNoncurrent 974us-gaap_OtherAssetsNoncurrent
Total assets 73,820us-gaap_Assets 88,609us-gaap_Assets
Current liabilities    
Accounts payable and other accrued payables (Note 6) 17,816us-gaap_AccountsPayableAndOtherAccruedLiabilitiesCurrent 23,290us-gaap_AccountsPayableAndOtherAccruedLiabilitiesCurrent
Accrued compensation and benefits 4,203us-gaap_DeferredCompensationLiabilityCurrent 5,941us-gaap_DeferredCompensationLiabilityCurrent
Deferred revenue 3,344us-gaap_DeferredRevenueCurrent 2,768us-gaap_DeferredRevenueCurrent
Deferred income taxes - current (Note 9) 0us-gaap_DeferredTaxLiabilities 25us-gaap_DeferredTaxLiabilities
Senior credit facility - short-term (Note 6) 2,300us-gaap_LinesOfCreditCurrent 688us-gaap_LinesOfCreditCurrent
Capital lease obligations - short-term (Note 10) 772us-gaap_CapitalLeaseObligationsCurrent 657us-gaap_CapitalLeaseObligationsCurrent
Other current liabilities 1,774us-gaap_OtherLiabilitiesCurrent 1,782us-gaap_OtherLiabilitiesCurrent
Total current liabilities 30,209us-gaap_LiabilitiesCurrent 35,151us-gaap_LiabilitiesCurrent
Senior revolving credit facility (Note 6) 8,590us-gaap_LongTermLineOfCredit 19,141us-gaap_LongTermLineOfCredit
Capital lease obligations (Note 10) 20,735us-gaap_CapitalLeaseObligationsNoncurrent 14,901us-gaap_CapitalLeaseObligationsNoncurrent
Deferred income taxes (Note 9) 0us-gaap_DeferredTaxLiabilitiesNoncurrent 169us-gaap_DeferredTaxLiabilitiesNoncurrent
Senior redeemable preferred stock (Note 7) 1,958us-gaap_RedeemableNoncontrollingInterestEquityOtherCarryingAmount 1,891us-gaap_RedeemableNoncontrollingInterestEquityOtherCarryingAmount
Public preferred stock (Note 7) 120,097us-gaap_RedeemableNoncontrollingInterestEquityPreferredCarryingAmount 116,274us-gaap_RedeemableNoncontrollingInterestEquityPreferredCarryingAmount
Other liabilities 717us-gaap_OtherLiabilitiesNoncurrent 490us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 182,306us-gaap_Liabilities 188,017us-gaap_Liabilities
Commitments, contingencies and subsequent events (Notes 10 and 13)      
Telos stockholders' deficit    
Additional paid-in capital 3,229us-gaap_AdditionalPaidInCapital 146us-gaap_AdditionalPaidInCapital
Accumulated other comprehensive income 45us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax 48us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Accumulated deficit (112,422)us-gaap_RetainedEarningsAccumulatedDeficit (100,134)us-gaap_RetainedEarningsAccumulatedDeficit
Total Telos stockholders' deficit (109,070)us-gaap_StockholdersEquity (99,862)us-gaap_StockholdersEquity
Non-controlling interest in subsidiary (Note 2) 584us-gaap_MinorityInterest 454us-gaap_MinorityInterest
Total stockholders' deficit (108,486)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest (99,408)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
Total liabilities, redeemable preferred stock, and stockholders' deficit 73,820us-gaap_LiabilitiesAndStockholdersEquity 88,609us-gaap_LiabilitiesAndStockholdersEquity
Class A Common Stock [Member]    
Telos stockholders' deficit    
Common stock 65us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
65us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
Total stockholders' deficit 65us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
65us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
Class B Common Stock [Member]    
Telos stockholders' deficit    
Common stock 13us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassBMember
13us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassBMember
Total stockholders' deficit $ 13us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassBMember
$ 13us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassBMember