XML 52 R41.htm IDEA: XBRL DOCUMENT v3.7.0.1
Subsequent Events (Details)
3 Months Ended
May 12, 2017
USD ($)
guarantor
$ / shares
shares
May 11, 2017
shares
Mar. 28, 2016
USD ($)
$ / shares
May 12, 2017
USD ($)
guarantor
$ / shares
shares
May 02, 2017
$ / shares
Mar. 31, 2017
USD ($)
$ / shares
shares
Dec. 31, 2016
USD ($)
$ / shares
shares
Nov. 15, 2016
USD ($)
Jun. 15, 2016
$ / shares
Apr. 29, 2016
USD ($)
Subsequent Event [Line Items]                    
Common stock, shares outstanding (in shares) | shares           12,167,349 10,103,525      
Term loan balance           $ 6,686,000 $ 5,821,000      
Number of warrants to purchase shares issued (in shares) | shares           543,479        
Common stock, par value (in dollars per share) | $ / shares           $ 0.04 $ 0.04   $ 0.04  
Loans payable | Credit agreement                    
Subsequent Event [Line Items]                    
Term loan balance           $ 3,676,000 $ 3,676,000      
Debt covenant, minimum aggregate revenue for twelve months period ending each fiscal period thereafter               $ 42,000,000    
Debt covenant, minimum EBITDA amount for the twelve month period ending December 31, 2017               500,000    
Debt covenant, minimum EBITDA amount for the twelve month period ending March 31, 2018               900,000    
Debt covenant, minimum EBITDA amount for the twelve month period ending June 30, 2018               2,500,000    
Value of stock issued     $ 100,000              
Common stock, par value (in dollars per share) | $ / shares     $ 0.04              
Line of credit | Credit agreement                    
Subsequent Event [Line Items]                    
Debt covenant, minimum aggregate revenue for three months period ending June 30, 2017               41,000,000    
Line of credit | 2016 Credit and Security Agreement                    
Subsequent Event [Line Items]                    
Term loan balance           3,991,000 $ 3,603,000      
Maximum borrowing capacity                   $ 7,000,000
Debt covenant, minimum aggregate revenue for three months period ending June 30, 2017               41,000,000    
Debt covenant, minimum aggregate revenue for twelve months period ending each fiscal period thereafter               42,000,000    
Debt covenant, minimum EBITDA amount for the twelve month period ending December 31, 2017               500,000    
Debt covenant, minimum EBITDA amount for the twelve month period ending March 31, 2018               900,000    
Debt covenant, minimum EBITDA amount for the twelve month period ending June 30, 2018               $ 2,500,000    
Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC | Loans payable | Credit agreement                    
Subsequent Event [Line Items]                    
Term loan balance           3,700,000        
Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC | Line of credit | 2016 Credit and Security Agreement                    
Subsequent Event [Line Items]                    
Maximum borrowing capacity           $ 7,000,000.0        
Subsequent event                    
Subsequent Event [Line Items]                    
Common stock, par value (in dollars per share) | $ / shares         $ 0.04          
Subsequent event | Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC                    
Subsequent Event [Line Items]                    
Shared to be issued in acquisition (up to amount) (in shares) | shares   10,448,849                
Common stock, shares outstanding (in shares) | shares   25,500,000                
Number of warrants to purchase shares issued (in shares) | shares 543,479     543,479            
Value of stock issued $ 1,300,000     $ 3,200,000            
Warrants strike price (in dollars per share) | $ / shares $ 0.84     $ 1.35            
Stocks issued (in shares) | shares       4,025,000            
Sale of stock, price per share (in dollars per share) | $ / shares 0.80     $ 0.80            
Exercise price of warrant (in dollars per share) | $ / shares $ 0.50     $ 0.50            
Option indexed to issue shares (in shares) | shares 280,000     280,000            
Option indexed, term to issue shares 90 days                  
Subsequent event | Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC | Loans payable | Credit agreement                    
Subsequent Event [Line Items]                    
Term loan balance $ 6,500,000     $ 6,500,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending December 31, 2017 3,000,000     3,000,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending March 31, 2018 5,000,000     5,000,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending June 30, 2018 5,200,000     5,200,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending September 30, 2018 6,000,000     6,000,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending December 31, 2018 8,000,000     8,000,000            
Debt covenant, minimum EBITDA amount for the twelve month ending each fiscal year thereafter 9,000,000     9,000,000            
Minimum consolidated unencumbered liquid assets required on last day of fiscal quarter ended June 30, 2017 500,000     500,000            
Minimum consolidated unencumbered liquid assets required on last day of fiscal quarter ended September 30, 2017 750,000     750,000            
Minimum consolidated unencumbered liquid assets required on last day of any fiscal quarter thereafter 1,000,000     1,000,000            
Subsequent event | Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC | Line of credit | Credit agreement                    
Subsequent Event [Line Items]                    
Debt covenant, minimum aggregate revenue for three months period ending June 30, 2017 10,500,000     10,500,000            
Debt covenant, minimum aggregate revenue for six months period ending September 30, 2017 26,000,000     26,000,000            
Debt covenant, minimum aggregate revenue for nine months period ending December 31, 2017 53,000,000     53,000,000            
Debt covenant, minimum aggregate revenue for twelve months period ending March 31, 2018 69,000,000     69,000,000            
Debt covenant, minimum aggregate revenue for twelve months period ending June 30, 2018 70,000,000     70,000,000            
Debt covenant, minimum aggregate revenue for twelve months period ending September 30, 2018 71,000,000     71,000,000            
Debt covenant, minimum aggregate revenue for twelve months period ending December 31, 2018 74,000,000     74,000,000            
Debt covenant, minimum aggregate revenue for twelve months period ending each fiscal period thereafter 75,000,000     75,000,000            
Subsequent event | Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC | Line of credit | 2016 Credit and Security Agreement                    
Subsequent Event [Line Items]                    
Maximum borrowing capacity 10,000,000.0     10,000,000.0            
Line of credit facility, capacity available during high-volume months $ 15,000,000.0     $ 15,000,000.0            
Subsequent event | Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC | Affiliated Entity                    
Subsequent Event [Line Items]                    
Ownership percentage by noncontrolling owners   49.00%                
Subsequent event | Piper Merger Corp., Provant Health Solutions, LLC and Wellness Holdings, LLC | Guarantor Subsidiaries | Line of credit | Revolving Credit Facility                    
Subsequent Event [Line Items]                    
Number of guarantors | guarantor 1     1            
Maximum borrowing capacity $ 2,000,000.0     $ 2,000,000.0