XML 27 R40.htm IDEA: XBRL DOCUMENT v3.2.0.727
Long-Term Debt (Details) - USD ($)
3 Months Ended 6 Months Ended
Apr. 17, 2015
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Jul. 28, 2015
Apr. 16, 2015
Dec. 31, 2014
Loan and Security Agreements [Line Items]                
Discount on Term Loan   $ (3,320,000)   $ (3,320,000)       $ 0
Total debt   2,529,000   2,529,000       0
Short term portion   (2,049,000)   (2,049,000)       0
Total long-term debt, net of discount   480,000   480,000       0
Interest expense Term Loan (interest at LIBOR, plus 14%)       154,000        
Accretion of termination fees (over term of Term Loan at rate of 8%)       27,000        
Amortization of deferred financing costs       280,000 $ 177,000      
Accretion of debt discount associated with Warrant       182,000        
Accretion of discount associated with additional warrant feature       62,000        
Other interest expense       4,000        
Total interest expense       709,000        
Prior to February 28, 2017 [Member]                
Loan and Security Agreements [Line Items]                
Credit facility - early termination fee 3.00%              
Prior to February 28, 2018 [Member]                
Loan and Security Agreements [Line Items]                
Credit facility - early termination fee 2.00%              
February 28, 2018 - February 28, 2019 [Member]                
Loan and Security Agreements [Line Items]                
Credit facility - early termination fee 1.00%              
2013 Loan and Security Agreement [Member]                
Loan and Security Agreements [Line Items]                
Maximum borrowing capacity $ 7,000,000 $ 7,000,000   $ 7,000,000     $ 10,000,000  
Loan maximum defined, based on eligible receivables   85.00%   85.00%        
Potential maximum borrowing capacity 12,000,000              
Loan maximum defined, based on eligible receivables, reserve   $ 500,000   $ 500,000        
Interest rate, stated percentage   6.00%   6.00%        
Effective interest rate   6.00%   6.00%        
Commitment fee as percent of revolving credit limit       1.00%        
Commitment fee   $ 40,000 $ 50,000 $ 80,000 $ 90,000      
2013 Loan and Security Agreement [Member] | Prime rate [Member]                
Loan and Security Agreements [Line Items]                
Spread on variable rate       2.75%        
2013 Loan and Security Agreement [Member] | LIBOR 90 day rate [Member]                
Loan and Security Agreements [Line Items]                
Spread on variable rate       5.25%        
Line of Credit [Member] | 2013 Loan and Security Agreement [Member]                
Loan and Security Agreements [Line Items]                
Total debt   849,000   $ 849,000       0
Loans Payable [Member] | Credit Agreement [Member]                
Loan and Security Agreements [Line Items]                
Total debt   $ 5,000,000   $ 5,000,000       $ 0
Origination fee 100,000              
Maximum aggregate revenue-based payment $ 600,000              
Variable rate floor, percent 1.00%              
Exit fee as a percent of aggregate principal 8.00%              
Loans Payable [Member] | Credit Agreement [Member] | LIBOR [Member]                
Loan and Security Agreements [Line Items]                
Spread on variable rate 14.00%              
Loans Payable [Member] | Credit Agreement [Member] | Annual Aggregate Revenue Up To And Including $20 million [Member]                
Loan and Security Agreements [Line Items]                
Percent of aggregate revenue for quarterly payments 8.50%              
Annual aggregate revenue limit $ 20,000,000              
Loans Payable [Member] | Credit Agreement [Member] | Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million [Member]                
Loan and Security Agreements [Line Items]                
Percent of aggregate revenue for quarterly payments 7.00%              
Loans Payable [Member] | Credit Agreement [Member] | Annual Aggregate Revenue Greater Than $30 million [Member]                
Loan and Security Agreements [Line Items]                
Percent of aggregate revenue for quarterly payments 5.00%              
Annual aggregate revenue limit $ 30,000,000              
Minimum [Member] | Loans Payable [Member] | Credit Agreement [Member] | Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million [Member]                
Loan and Security Agreements [Line Items]                
Annual aggregate revenue limit 20,000,000              
Maximum [Member] | Loans Payable [Member] | Credit Agreement [Member] | Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million [Member]                
Loan and Security Agreements [Line Items]                
Annual aggregate revenue limit $ 30,000,000              
Subsequent Event [Member] | 2013 Loan and Security Agreement [Member]                
Loan and Security Agreements [Line Items]                
Additional borrowing availability under Loan and Security Agreement           $ 600,000