XML 46 R36.htm IDEA: XBRL DOCUMENT v3.5.0.2
DEBT AND PREFERRED STOCK (Tables)
6 Months Ended
Jun. 30, 2016
Debt And Preferred Stock Disclosures  
Schedule of five year payment of term debt and line of credit and modified convertible notes

 

The five-year payment schedule of our term debt and line of credit (both of which are classified as long-term debt) and our Modified Convertible Notes is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments due by period

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Deferred

 

Original

 

 

 

 

 

Remainder of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing

 

Issue

 

Carrying

 

 

2016

 

2017

 

2018

 

2019

 

2020

 

Thereafter

 

Total

 

Costs, net

 

Discount, net

 

Value

Long-term debt

    

$

250

    

$

1,250

    

$

2,500

    

$

3,750

    

$

5,000

    

$

37,000

    

$

49,750

 

$

1,181

 

$

 —

 

$

48,569

Line of credit

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

12,587

 

 

 —

 

 

12,587

 

 

587

 

 

 —

 

 

12,000

Convertible notes

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

16,565

 

 

16,565

 

 

 —

 

 

4,314

 

 

12,251

Total

 

$

250

 

$

1,250

 

$

2,500

 

$

3,750

 

$

17,587

 

$

53,565

 

$

78,902

 

$

1,768

 

$

4,314

 

$

72,820

 

Schedule of summary of recorded value of the modified convertible note

 

The following table (in thousands) is a summary of the recorded value of the Modified Convertible Notes as of June 30, 2016. The value of the convertible note reflects the present value of the contractual cash flows from the Modified Convertible Notes and resulted in an original issue discount of $4,673,000 that was recorded on January 28, 2016, the issuance date.

 

 

 

 

 

 

 

 

 

 

Balance

 

 

 

June 30, 2016

 

Modified Convertible Notes - Face value

    

$

16,473

 

Less: Original issue discount

 

 

(4,673)

 

Modified Convertible Notes recorded value on issue date

 

 

11,800

 

PIK interest paid January 29, 2016 - June 30, 2016

 

 

92

 

Accumulated accretion of debt discounts

 

 

359

 

Modified Convertible Notes value

 

$

12,251

 

 

 

 

 

 

 

Schedule of interest expense

The following table (in thousands) is a summary of our total interest expense as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

 

    

June 30, 2016

    

June 30, 2015

    

June 30, 2016

    

June 30, 2015

 

Contractual coupon interest

 

$

1,603

 

$

134

 

$

2,723

 

$

268

 

Amortization of discount and deferred financing costs

 

 

392

 

 

 —

 

 

613

 

 

 —

 

Total interest expense

 

$

1,995

 

$

134

 

$

3,336

 

$

268