XML 30 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Current assets (Note 5)    
Cash and cash equivalents $ 43us-gaap_CashAndCashEquivalentsAtCarryingValue $ 32us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, net of reserve of $324 and $372, respectively 21,422us-gaap_AccountsReceivableNetCurrent 22,522us-gaap_AccountsReceivableNetCurrent
Inventories, net of obsolescence reserve of $1,365 and $1,366, respectively 2,197us-gaap_InventoryNet 3,345us-gaap_InventoryNet
Deferred income taxes (Note 7) 813us-gaap_DeferredTaxAssetsNetCurrent 1,004us-gaap_DeferredTaxAssetsNetCurrent
Deferred program expenses 2,621us-gaap_OtherPrepaidExpenseCurrent 1,391us-gaap_OtherPrepaidExpenseCurrent
Other current assets 4,369us-gaap_OtherAssetsCurrent 6,144us-gaap_OtherAssetsCurrent
Total current assets 31,465us-gaap_AssetsCurrent 34,438us-gaap_AssetsCurrent
Deferred income taxes, long-term (Note 7) 1,299us-gaap_DeferredTaxAssetsNetNoncurrent 910us-gaap_DeferredTaxAssetsNetNoncurrent
Property and equipment, net of accumulated depreciation of $26,470 and $25,990, respectively 18,481us-gaap_PropertyPlantAndEquipmentNet 18,913us-gaap_PropertyPlantAndEquipmentNet
Goodwill (Note 3) 14,916us-gaap_Goodwill 14,916us-gaap_Goodwill
Other intangible assets (Note 3) 2,821us-gaap_IntangibleAssetsNetExcludingGoodwill 3,386us-gaap_IntangibleAssetsNetExcludingGoodwill
Other assets 1,194us-gaap_OtherAssetsNoncurrent 1,257us-gaap_OtherAssetsNoncurrent
Total assets 70,176us-gaap_Assets 73,820us-gaap_Assets
Current liabilities    
Senior credit facility - short-term (Note 5) 1,400us-gaap_LinesOfCreditCurrent 2,300us-gaap_LinesOfCreditCurrent
Accounts payable and other accrued payables (Note 5) 18,190us-gaap_AccountsPayableAndOtherAccruedLiabilitiesCurrent 17,816us-gaap_AccountsPayableAndOtherAccruedLiabilitiesCurrent
Accrued compensation and benefits 4,675us-gaap_DeferredCompensationLiabilityCurrent 4,203us-gaap_DeferredCompensationLiabilityCurrent
Deferred revenue 2,385us-gaap_DeferredRevenueCurrent 3,344us-gaap_DeferredRevenueCurrent
Capital lease obligations - short-term (Note 8) 785us-gaap_CapitalLeaseObligationsCurrent 772us-gaap_CapitalLeaseObligationsCurrent
Other current liabilities 1,985us-gaap_OtherLiabilitiesCurrent 1,774us-gaap_OtherLiabilitiesCurrent
Total current liabilities 29,420us-gaap_LiabilitiesCurrent 30,209us-gaap_LiabilitiesCurrent
Senior revolving credit facility (Note 5) 4,896us-gaap_LongTermLineOfCredit 8,590us-gaap_LongTermLineOfCredit
Subordinated notes 2,500us-gaap_SubordinatedLongTermDebt 0us-gaap_SubordinatedLongTermDebt
Capital lease obligations (Note 8) 20,539us-gaap_CapitalLeaseObligationsNoncurrent 20,735us-gaap_CapitalLeaseObligationsNoncurrent
Senior redeemable preferred stock (Note 6) 1,975us-gaap_RedeemableNoncontrollingInterestEquityOtherCarryingAmount 1,958us-gaap_RedeemableNoncontrollingInterestEquityOtherCarryingAmount
Public preferred stock (Note 6) 121,052us-gaap_RedeemableNoncontrollingInterestEquityPreferredCarryingAmount 120,097us-gaap_RedeemableNoncontrollingInterestEquityPreferredCarryingAmount
Other liabilities 642us-gaap_OtherLiabilitiesNoncurrent 717us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 181,024us-gaap_Liabilities 182,306us-gaap_Liabilities
Commitments and contingencies (Note 8)      
Telos stockholders' deficit    
Common stock 78us-gaap_CommonStockValue 78us-gaap_CommonStockValue
Additional paid-in capital 3,229us-gaap_AdditionalPaidInCapital 3,229us-gaap_AdditionalPaidInCapital
Accumulated other comprehensive income 44us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax 45us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Accumulated deficit (115,168)us-gaap_RetainedEarningsAccumulatedDeficit (112,422)us-gaap_RetainedEarningsAccumulatedDeficit
Total Telos stockholders' deficit (111,817)us-gaap_StockholdersEquity (109,070)us-gaap_StockholdersEquity
Non-controlling interest in subsidiary (Note 2) 969us-gaap_MinorityInterest 584us-gaap_MinorityInterest
Total stockholders' deficit (110,848)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest (108,486)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
Total liabilities, redeemable preferred stock, and stockholders' deficit $ 70,176us-gaap_LiabilitiesAndStockholdersEquity $ 73,820us-gaap_LiabilitiesAndStockholdersEquity