XML 88 R68.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 9 - Discontinued Operations - Combined Balance Sheets (Details) - USD ($)
$ in Thousands
Feb. 03, 2018
Jan. 28, 2017
Jan. 30, 2016
Jan. 31, 2015
Cash and cash equivalents $ 38,628 $ 64,425 $ 63,790 $ 83,502
Restricted cash    
Accounts receivable, net of allowance for doubtful accounts of $2,022 as of February 3, 2018 and $1,630 as of January 28, 2017 9,715 19,986    
Inventory 3,038 9,463    
Prepaid expenses and other current assets 6,771 6,878    
Current assets held for sale 21,893 28,000    
Total current assets 80,045 133,533    
Software, equipment and leasehold improvements, net 4,339 11,258    
Intangible assets, net 2,551 28,305    
Goodwill 10,594    
Deferred tax assets    
Non-current assets held for sale 4,703 10,370    
Other non-current assets 4,459 5,747    
Total assets 96,097 201,807    
Accounts payable 9,333 8,312    
Accrued compensation and related benefits 4,048 5,518    
Accrued liabilities 9,867 8,845    
Current liabilities held for sale 13,807 13,289    
Total current liabilities 37,055 35,964    
Income taxes payable 11,580 14,117    
Deferred tax liabilities 45 320    
Long-term liabilities held for sale 4,144 1,642    
Other long-term liabilities 3,153 6,218    
Total liabilities 55,977 58,261    
Common stock and additional paid-in capital 522,985 456,795    
Treasury stock (145,023) (88,336)    
Accumulated other comprehensive loss 18 (2,178)    
Accumulated deficit (337,860) (222,735)    
Total shareholders' equity 40,120 143,546 $ 152,805 $ 143,290
Total liabilities and shareholders' equity 96,097 201,807    
Short-term marketable securities 4,781    
Long-term investments 2,000    
Accounts payable 9,333 8,312    
Accrued compensation and related benefits 4,048 5,518    
Accrued liabilities 9,867 8,845    
Inventory 11,026 8,684    
Prepaid expenses and other current assets 1,127 1,139    
Software, equipment and leasehold improvements, net 1,839 7,265    
Intangible assets, net 2,079 2,439    
LIABILITIES        
Accrued liabilities 4,812 4,762    
Other long-term liabilities 16 7    
Z Wave and Media Connectivity [Member]        
Cash and cash equivalents 2,000 2,000    
Restricted cash 335 303    
Accounts receivable, net 7,405 15,874    
Inventory 11,026 8,684    
Prepaid expenses and other current assets 1,127 1,139    
Software, equipment and leasehold improvements, net 1,839 7,265    
Intangible assets, net 2,079 2,439    
Deferred tax assets 777 658    
Other non-current assets 8 8    
Total assets held for sale 26,596 38,370    
LIABILITIES        
Accounts payable 6,531 5,918    
Accrued compensation and related benefits 2,464 2,609    
Accrued liabilities 4,812 4,762    
Income taxes payable 4,128 1,635    
Other long-term liabilities 16 7    
Total liabilities held for sale 17,951 14,931    
Scenario - Before Adjustments [Member]        
Cash and cash equivalents 40,628 66,425    
Restricted cash 335 303    
Accounts receivable, net of allowance for doubtful accounts of $2,022 as of February 3, 2018 and $1,630 as of January 28, 2017 17,120 35,860    
Inventory 14,064 18,147    
Prepaid expenses and other current assets 7,898 8,017    
Current assets held for sale    
Total current assets 80,045 133,533    
Software, equipment and leasehold improvements, net 6,178 18,523    
Intangible assets, net 4,630 30,744    
Goodwill 10,594    
Deferred tax assets 770 625    
Non-current assets held for sale    
Other non-current assets 4,467 5,755    
Total assets 96,090 201,774    
Accounts payable 15,864 14,230    
Accrued compensation and related benefits 6,512 8,127    
Accrued liabilities 14,679 13,607    
Current liabilities held for sale    
Total current liabilities 37,055 35,964    
Income taxes payable 15,708 15,752    
Deferred tax liabilities 38 287    
Long-term liabilities held for sale    
Other long-term liabilities 3,169 6,225    
Total liabilities 55,970 58,228    
Common stock and additional paid-in capital 522,985 513,168    
Treasury stock (88,336) (88,336)    
Accumulated other comprehensive loss 18 (2,178)    
Accumulated deficit (394,547) (279,108)    
Total shareholders' equity 40,120 143,546    
Total liabilities and shareholders' equity 96,090 201,774    
Short-term marketable securities   4,781    
Long-term investments   2,000    
Accounts payable 15,864 14,230    
Accrued compensation and related benefits 6,512 8,127    
Accrued liabilities 14,679 13,607    
Pro Forma - Assets Held for Sale [Member]        
Cash and cash equivalents, adjustments (2,000) (2,000)    
Restricted cash, adjustments (335) (303)    
Accounts receivable, net, adjustments (7,405) (15,874)    
Inventory, adjustments (11,026) (8,684)    
Prepaid expenses and other current assets, adjustments (1,127) (1,139)    
Current assets held for sale, adjustments    
Total current assets, adjustments (21,893) (28,000)    
Software, equipment and leasehold improvements, net, adjustments (1,839) (7,265)    
Intangible assets, net, adjustments (2,079) (2,439)    
Goodwill, adjustments    
Deferred tax assets, adjustments (777) (658)    
Non-current assets held for sale, adjustments    
Other non-current assets, adjustments (8) (8)    
Total assets, adjustments (26,596) (38,370)    
Accounts payable, adjustments (6,531) (5,918)    
Accrued compensation and related benefits, adjustments (2,464) (2,609)    
Accrued liabilities, adjustments (4,812) (4,762)    
Current liabilities held for sale, adjustments    
Total current liabilities, adjustments (13,807) (13,289)    
Income taxes payable, adjustments (4,128) (1,635)    
Deferred tax liabilities, adjustments    
Long-term liabilities held for sale, adjustments    
Other long-term liabilities, adjustments (16) (7)    
Total liabilities, adjustments (17,951) (14,931)    
Common stock and additional paid-in capital, adjustments (56,373)    
Treasury stock, adjustments (56,687)    
Accumulated other comprehensive loss, adjustments    
Accumulated deficit, adjustments 48,042 32,934    
Total shareholders' equity, adjustments (8,645) (23,439)    
Total liabilities and shareholders' equity, adjustments (26,596) (38,370)    
Short-term marketable securities, adjustments      
Long-term investments, adjustments      
Accounts payable, adjustments (6,531) (5,918)    
Accrued compensation and related benefits, adjustments (2,464) (2,609)    
Accrued liabilities, adjustments (4,812) (4,762)    
Pro Forma - Other Adjustments [Member]        
Cash and cash equivalents, adjustments    
Restricted cash, adjustments    
Accounts receivable, net, adjustments    
Inventory, adjustments    
Prepaid expenses and other current assets, adjustments    
Current assets held for sale, adjustments 21,893 28,000    
Total current assets, adjustments 21,893 28,000    
Software, equipment and leasehold improvements, net, adjustments    
Intangible assets, net, adjustments    
Goodwill, adjustments    
Deferred tax assets, adjustments [1] 7 33    
Non-current assets held for sale, adjustments 4,703 10,370    
Other non-current assets, adjustments    
Total assets, adjustments 26,603 38,403    
Accounts payable, adjustments    
Accrued compensation and related benefits, adjustments    
Accrued liabilities, adjustments    
Current liabilities held for sale, adjustments 13,807 13,289    
Total current liabilities, adjustments 13,807 13,289    
Income taxes payable, adjustments    
Deferred tax liabilities, adjustments [1] 7 33    
Long-term liabilities held for sale, adjustments 4,144 1,642    
Other long-term liabilities, adjustments    
Total liabilities, adjustments 17,958 14,964    
Common stock and additional paid-in capital, adjustments    
Treasury stock, adjustments    
Accumulated other comprehensive loss, adjustments    
Accumulated deficit, adjustments 8,645 23,439    
Total shareholders' equity, adjustments 8,645 23,439    
Total liabilities and shareholders' equity, adjustments 26,603 38,403    
Short-term marketable securities, adjustments      
Long-term investments, adjustments      
Accounts payable, adjustments    
Accrued compensation and related benefits, adjustments    
Accrued liabilities, adjustments    
[1] Reclassification of a negative Deferred tax asset to Deferred tax liability.