XML 23 R28.htm IDEA: XBRL DOCUMENT v3.3.0.814
Liquidity (Details) - USD ($)
3 Months Ended 9 Months Ended
Apr. 17, 2015
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Nov. 10, 2015
Apr. 16, 2015
Dec. 31, 2014
Dec. 31, 2013
Debt Instrument [Line Items]                  
Cash and cash equivalents   $ 1,528,000 $ 4,082,000 $ 1,528,000 $ 4,082,000     $ 5,201,000 $ 3,970,000
Acquisition, cash paid       4,000,000 0        
Loss from continuing operations   (2,061,000) 77,000 (7,506,000) (4,689,000)        
Net cash used in operating activities of continuing operations       6,896,000 4,933,000        
Transaction costs   57,000 $ 0 737,000 $ 0        
2013 Loan and Security Agreement [Member]                  
Debt Instrument [Line Items]                  
Borrowings outstanding   (3,400,000)   (3,400,000)          
Available borrowing availability   600,000   600,000          
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%          
Debt covenant, minimum EBITDA amount for twelve month period ending September 30, 2015 (3,000,000.0)                
Debt covenant, minimum EBITDA amount for twelve month period ending December 31, 2015 800,000.0                
Debt covenant, minimum EBITDA amount for twelve month period ending March 31, 2016 1,850,000.00                
Debt covenant, minimum EBITDA amount for twelve month period ending June 30, 2016 2,700,000.0                
Debt covenant, additional equity required (not less than)   $ 4,000,000.0   $ 4,000,000.0          
Debt covenant, additional equity required by February 28, 2016 (not less than)   1,500,000.0   1,500,000.0          
2013 Loan and Security Agreement [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Available borrowing availability           $ 2,200,000      
Acquisition [Member]                  
Debt Instrument [Line Items]                  
Acquisition, cash paid 4,000,000                
AHS receivables 876,000                
Transaction costs       700,000          
Acquisition [Member] | Selling, General and Administrative Expenses [Member]                  
Debt Instrument [Line Items]                  
Integration costs   300,000   500,000          
Loans Payable [Member]                  
Debt Instrument [Line Items]                  
Term Loan   $ 5,000,000   $ 5,000,000          
Loans Payable [Member] | Credit Agreement [Member]                  
Debt Instrument [Line Items]                  
Term Loan 5,000,000                
Net proceeds from loan 800,000                
Debt covenant, minimum EBITDA amount for twelve month period ending September 30, 2015 1                
Debt covenant, minimum EBITDA amount for twelve month period ending December 31, 2015 1,000,000.0                
Maximum aggregate revenue-based payment $ 600,000                
Variable rate floor, percent 1.00%                
Exit fee as a percent of aggregate principal 8.00%                
Debt covenant, minimum aggregate revenue for twelve month period ending September 30, 2015 $ 27,500,000.0                
Debt covenant, minimum aggregate revenue for twelve month period ending December 31, 2015 34,000,000                
Debt covenant, minimum aggregate revenue for twelve month period ending March 31, 2016 38,000,000                
Debt covenant, minimum aggregate revenue for twelve month period ending Jun 30, 2016 40,000,000                
Debt covenant, maximum debt outstanding $ 250,000.00                
Loans Payable [Member] | LIBOR [Member] | Credit Agreement [Member]                  
Debt Instrument [Line Items]                  
Spread on variable rate 14.00%                
Annual Aggregate Revenue Up To And Including $20 million [Member] | Loans Payable [Member] | Credit Agreement [Member]                  
Debt Instrument [Line Items]                  
Percent of aggregate revenue for quarterly payments 8.50%                
Annual aggregate revenue limit $ 20,000,000                
Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million [Member] | Loans Payable [Member] | Credit Agreement [Member]                  
Debt Instrument [Line Items]                  
Percent of aggregate revenue for quarterly payments 7.00%                
Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million [Member] | Minimum [Member] | Loans Payable [Member] | Credit Agreement [Member]                  
Debt Instrument [Line Items]                  
Annual aggregate revenue limit $ 20,000,000                
Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million [Member] | Maximum [Member] | Loans Payable [Member] | Credit Agreement [Member]                  
Debt Instrument [Line Items]                  
Annual aggregate revenue limit $ 30,000,000                
Annual Aggregate Revenue Greater Than $30 million [Member] | Loans Payable [Member] | Credit Agreement [Member]                  
Debt Instrument [Line Items]                  
Percent of aggregate revenue for quarterly payments 5.00%                
Annual aggregate revenue limit $ 30,000,000