XML 55 R41.htm IDEA: XBRL DOCUMENT v3.3.0.814
Long-Term Debt (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
Loan and Security Agreements [Line Items]                
Discount on Term Loan   $ 3,135,000   $ 3,135,000        
Total debt   5,260,000   5,260,000        
Short term portion   (5,195,000)   (5,195,000)       $ 0
Total long-term debt, net of discount   65,000   65,000       $ 0
Interest expense Term Loan (interest at LIBOR, plus 14%)   188,000   342,000        
Accretion of termination fees (over term of Term Loan at rate of 8%)   21,000   48,000        
Amortization of deferred financing costs   48,000   328,000 $ 260,000      
Accretion of debt discount associated with Warrant   138,000   320,000        
Accretion of discount associated with additional warrant feature   47,000   109,000        
Fair Value Adjustment of Warrants   (74,000)   (74,000)        
Other interest expense   20,000   24,000        
Total interest expense   388,000   1,097,000        
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              
Debt covenant, minimum EBITDA amount for twelve month period ending September 30, 2015 (3,000,000.0)              
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        
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   $ 30,000 $ 50,000 $ 100,000 $ 100,000      
Available borrowing availability   600,000   $ 600,000        
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   3,395,000   $ 3,395,000        
Loans Payable [Member] | Credit Agreement [Member]                
Loan and Security Agreements [Line Items]                
Total debt   $ 5,000,000   $ 5,000,000        
Debt covenant, minimum EBITDA amount for twelve month period ending September 30, 2015 1              
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]                
Available borrowing availability           $ 2,200,000