XML 67 R57.htm IDEA: XBRL DOCUMENT v3.5.0.2
DEBT AND PREFERRED STOCK (Details)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Jan. 28, 2016
USD ($)
item
shares
Sep. 08, 2015
$ / shares
Dec. 31, 2013
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Oct. 01, 2016
Dec. 23, 2015
USD ($)
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Remainder of 2016       $ 250,000   $ 250,000        
2017       1,250,000   1,250,000        
2018       2,500,000   2,500,000        
2019       3,750,000   3,750,000        
2020       17,587,000   17,587,000        
Thereafter       53,565,000   53,565,000        
Total       78,902,000   78,902,000        
Deferred Financing Costs, net       1,768,000   1,768,000        
Original Issue Discount, net       4,314,000   4,314,000        
Carrying Value       72,820,000   72,820,000        
Cash payment $ 8,630,000                  
Aggregate principal amount of modified convertible notes 40,430,000                  
Aggregate amount           49,881,000        
Aggregate original issue discount $ 4,673,000                  
Recorded value of the convertible note                    
Less: Original issue discount       (4,314,000)   (4,314,000)        
Total       78,902,000   78,902,000        
Components of interest expense                    
Contractual coupon interest       1,603,000 $ 134,000 2,723,000 $ 268,000      
Amortization of discount and deferred financing       392,000   613,000        
Total interest expense       1,995,000 $ 134,000 3,336,000 $ 268,000      
Preferred Series A                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Conversion price (in dollars per share) | $ / shares   $ 11.16                
Preferred Series A | TCP Denim, LLC                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Shares issued (in shares) | shares 50,000                  
Aggregate amount $ 50,000,000                  
Dividend rate (as a percent)   10.00%                
Accrued dividend       1,268,000   1,268,000        
Term Loan Credit Agreement                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Remainder of 2016       250,000   250,000        
2017       1,250,000   1,250,000        
2018       2,500,000   2,500,000        
2019       3,750,000   3,750,000        
2020       5,000,000   5,000,000        
Thereafter       37,000,000   37,000,000        
Total       49,750,000   49,750,000        
Deferred Financing Costs, net       1,181,000   1,181,000        
Carrying Value       48,569,000   48,569,000        
Recorded value of the convertible note                    
Total       49,750,000   49,750,000        
Line of credit                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
2020       12,587,000   12,587,000        
Total       12,587,000   12,587,000        
Deferred Financing Costs, net       587,000   587,000        
Carrying Value       12,000,000   12,000,000        
Recorded value of the convertible note                    
Total       12,587,000   12,587,000        
Convertible notes                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Thereafter       16,565,000   16,565,000        
Total       16,565,000   16,565,000        
Original Issue Discount, net       4,314,000   4,314,000        
Carrying Value       12,251,000   12,251,000        
Recorded value of the convertible note                    
Less: Original issue discount       (4,314,000)   (4,314,000)        
Total       16,565,000   16,565,000        
JPM Loan Agreement | RG                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Aggregate principal amount       26,500,000   $ 26,500,000       $ 30,000,000
Effective interest rate (as a percent)               2.60%    
JPM Loan Agreement | RG | LIBOR rate loans                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent)               2.25%    
JPM Loan Agreement | RG | Prime Rate                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent)               0.75%    
Capex loan | RG                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Aggregate principal amount                   $ 3,500,000
Revolving Facility                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Aggregate principal amount $ 40,000,000                  
Commitment fee (as a percent) 0.25%                  
Revolving Facility | Maximum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Aggregate principal amount $ 10,000,000                  
Revolving Facility | Base Rate                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent) 0.50%                  
Revolving Facility | LIBOR rate loans                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent) 1.75%                  
Revolving Facility | RG | Maximum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Borrowing capacity limit based on percentage of eligible accounts receivable           85.00%        
Borrowing capacity limit based on percentage of eligible credit card receivables           90.00%        
Borrowing capacity limit based on percentage of eligible wholesale inventory           70.00%        
Borrowing capacity limit based on percentage of eligible retail inventory           75.00%        
Credit Facilities                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Aggregate principal amount $ 50,000,000                  
Minimum borrowing capacity (as a percent) 10.00%                  
Deferred financing costs               $ 1,930,000    
Deferred financing costs, accrued               $ 346,000    
Term Facility                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Aggregate principal amount $ 50,000,000                  
Required quarterly repayments of principal for the first four fiscal quarters (as a percent) 0.25%                  
Required quarterly repayments of principal for the second four fiscal quarters (as a percent) 0.625%                  
Required quarterly repayments of principal for the third four fiscal quarters (as a percent) 1.25%                  
Required quarterly repayments of principal for the fourth four fiscal quarters (as a percent) 1.875%                  
Required quarterly repayments of principal thereafter (as a percent) 2.50%                  
Prepayment exception amounts (as a percent) 100.00%                  
Prepayment premium during first year (as a percent) 2.00%                  
Prepayment premium during second year (as a percent) 1.00%                  
Interest rate floor (as a percent) 0.50%                  
Term Facility | Minimum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Prepayment exception amounts (as a percent) 0.00%                  
Term Facility | Maximum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Prepayment exception amounts (as a percent) 50.00%                  
Term Facility | Base Rate | Minimum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent) 6.00%                  
Term Facility | Base Rate | Maximum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent) 8.00%                  
Term Facility | LIBOR rate loans | Minimum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent) 7.00%                  
Term Facility | LIBOR rate loans | Maximum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Margin on variable rate basis (as a percent) 9.00%                  
Modified Convertible Notes                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Total       11,800,000   $ 11,800,000        
Original Issue Discount, net       4,673,000   4,673,000        
Amount of interest payable in cash (as a percent) 50.00%                  
Amount of interest payable in kind (as a percent) 50.00%                  
Amount of interest payable in cash, discretionary (as a percent) 100.00%                  
Recorded value of the convertible note                    
Modified Convertible Notes - Face value       16,473,000   16,473,000        
Less: Original issue discount       (4,673,000)   (4,673,000)        
Total       11,800,000   11,800,000        
PIK interest paid January 29, 2016 - June 30, 2016           92,000        
Accumulated accretion of debt discounts           359,000        
Modified Convertible Notes value       $ 12,251,000   $ 12,251,000        
Modified Convertible Notes | Conversion of Convertible Notes into Common Stock                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Shares issued (in shares) | shares 1,167,317                  
Cash payment $ 8,600,000                  
Aggregate principal amount of modified convertible notes $ 16,500,000                  
Annual rate on outstanding principal amount (as a percent) 6.50%               7.00%  
Trading days immediately preceding the notice of conversion used for calculation of average of the closing prices for the common stock | item 20                  
A&R Factoring Agreement | RG                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Minimum annual amount, or floor, of annual factoring fees     $ 100,000              
A&R Factoring Agreement | RG | Minimum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Factoring rate of gross amount of accounts receivable assigned     0.20%              
A&R Factoring Agreement | RG | Maximum                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Factoring rate of gross amount of accounts receivable assigned     0.50%              
Private placement | Preferred Series A | TCP Denim, LLC                    
Five year payment schedule of debt for the promissory notes, long term debt and convertible notes                    
Shares issued (in shares) | shares 50,000                  
Aggregate amount $ 50,000,000