XML 52 R42.htm IDEA: XBRL DOCUMENT v3.5.0.2
MERGER CONSIDERATION (Details) - USD ($)
3 Months Ended 5 Months Ended 6 Months Ended
Jan. 28, 2016
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Dec. 31, 2014
Merger between RG and Hudson                
Closing share price (in dollars per share) $ 5.70              
Common stock outstanding assumed 3,509,000              
Common stock, shares outstanding 2,342,000 12,379,000   12,379,000 12,379,000   0  
Total aggregates shares issued to convertible noteholders upon conversion 1,167,000              
Principal amount of outstanding convertible notes exchanged $ 38,100,000              
Common stock, par value (in dollars per share)   $ 0.10   $ 0.10 $ 0.10      
Modified convertible notes principal amount $ 16,473,000              
Modified convertible notes ownership right (as a percent) 14.00%              
Amortization expense $ 0              
Aggregate original issue discount 4,673,000              
Revenue   $ 32,373,000 $ 16,256,000   $ 66,088,000 $ 35,204,000    
Income from continuing operations   (3,605,000) (488,000)   (8,800,000) 69,000    
Assets acquired and liabilities assumed:                
Cash and cash equivalents 2,092,000              
Factored accounts receivable 6,719,000              
Accounts receivable 336,000              
Inventories 11,378,000              
Prepaid expenses and other current assets 754,000              
Property and equipment 356,000              
Other assets 352,000              
Accounts payable and accrued expenses (15,417,000)              
Customer cash advances (893,000)              
Line of credit (4,683,000)              
Deferred income tax liability (9,453,000)              
Other liabilities (81,000)              
Buy-out payable (1,668,000)              
Total 36,192,000              
Excess purchase price over net assets acquired 4,238,000 6,524,000   $ 6,524,000 6,524,000   $ 2,286,000 $ 2,286,000
Total net assets acquired 40,430,000              
Total Purchase Price                
Cash paid to existing holders of convertible notes 8,630,000              
Fair value of Modified Convertible Notes transferred to the existing holders of convertible notes 11,800,000              
Equity consideration to the Company's Common stockholders and existing holders of convertible notes (3,508,747 shares at $5.70) 20,000,000              
Total purchase price $ 40,430,000              
Equity consideration to the shareholder's (in shares) 3,508,747              
Share Price $ 5.70              
Non-recurring expense related to merger         3,636,000      
Unaudited pro forma results                
Net sales   32,373,000 32,663,000   69,714,000 71,531,000    
Net loss   $ (1,325,000) $ (2,451,000)   $ (2,282,000) $ (4,090,000)    
Weighted average common shares outstanding (in shares)   12,380,000 12,380,000   12,380,000 12,380,000    
(Loss) earnings per common share - basic and diluted (in dollars per share)   $ (0.11) $ (0.20)   $ (0.18) $ (0.33)    
Hudson                
Merger between RG and Hudson                
Revenue       34,681,000        
Income from continuing operations       $ 4,406,000        
Trade names                
Assets acquired and liabilities assumed:                
Intangible assets acquired $ 32,300,000              
Customer relationships                
Assets acquired and liabilities assumed:                
Intangible assets acquired $ 14,100,000