XML 70 R52.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisition of SWIMS (Details) - USD ($)
12 Months Ended
Jul. 18, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net [Abstract]        
Excess purchase price over net assets acquired   $ 8,271,000 $ 2,286,000 $ 2,286,000
Convertible Notes Due January 2017        
Business Acquisition [Line Items]        
Convertible notes face value $ 13,000,000      
Tengram Capital Partners, LP | Warrants        
Business Acquisition [Line Items]        
Warrants Number Issued 500,000      
Exercise price (in dollars per share) $ 3.00      
Fair value of warrants issued $ 500,000      
Tengram Capital Partners, LP | Convertible Notes Due January 2017        
Business Acquisition [Line Items]        
Convertible notes face value $ 13,000,000      
Interest rate (as a percent) 3.75%      
Tengram Capital Partners, LP | Preferred Series A-1 | Convertible Notes Due January 2017        
Business Acquisition [Line Items]        
Conversion price (in dollars per share) $ 3.00      
Dividend rate (as a percent) 10.00%      
Tengram Capital Partners, LP | Preferred Series A-1 | Convertible Notes Due January 2017 | Maximum        
Business Acquisition [Line Items]        
Number of shares issuable upon conversion of the debt 4,500,000      
SWIMS        
Business Acquisition [Line Items]        
Cash payment $ 12,017,000 12,017,000    
Inventory adjustment to fair value   1,300,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net [Abstract]        
Cash and cash equivalents 189,000 189,000    
Factored accounts receivable 1,552,000 1,552,000    
Inventories 3,466,000 3,466,000    
Prepaid expenses and other current assets 647,000 647,000    
Property and equipment 498,000 498,000    
Accounts payable and accrued expenses (1,706,000) (1,706,000)    
Deferred income tax liability (1,995,000) (2,476,000)    
Total 9,819,000 11,419,000    
Excess purchase price over net assets acquired 3,993,000 2,393,000    
Total net assets acquired 13,812,000 13,812,000    
Measurement Period Adjustment        
Deferred income tax liability   (481,000)    
Total   1,600,000    
Excess purchase price over net assets acquired   (1,600,000)    
Total Purchase Price        
Cash paid to sellers 12,017,000 12,017,000    
Total purchase price 13,812,000 13,812,000    
Net sales for SWIMS since date of acquisition   5,900,000    
Operating loss for SWIMS since date of acquisition   2,100,000    
Business Acquisition, Pro Forma Information [Abstract]        
Net sales   159,581 156,143  
Net loss   $ (6,000) $ (14,538)  
Weighted average common shares outstanding (in shares)   12,428,000 12,273,000  
Loss per common share - basic and diluted (in dollars per share)   $ (0.48) $ (1.18)  
SWIMS | Selling, General and Administrative Expenses        
Business Acquisition [Line Items]        
Acquisition related costs   $ 1,300,000    
SWIMS | Customer relationships        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net [Abstract]        
Intangible assets acquired 1,964,000 1,833,000    
Measurement Period Adjustment        
Intangible assets acquired   (131,000)    
SWIMS | Non compete agreements        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net [Abstract]        
Intangible assets acquired 142,000 130,000    
Measurement Period Adjustment        
Intangible assets acquired   (12,000)    
SWIMS | Trade names        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net [Abstract]        
Intangible assets acquired $ 5,062,000 7,286,000    
Measurement Period Adjustment        
Intangible assets acquired   2,224,000    
SWIMS | Common Stock        
Business Acquisition [Line Items]        
Number of shares of common stock issued 702,943      
Equity issued $ 1,750,000 1,750,000    
Total Purchase Price        
Equity consideration issued to sellers $ 1,750,000 1,750,000    
Share Price $ 2.49      
SWIMS | Warrants        
Business Acquisition [Line Items]        
Equity issued $ 45,000 $ 45,000    
Warrants Number Issued 150,000      
Exercise price (in dollars per share) $ 5.47 $ 5.47    
Escrow deposit $ 300,000      
Fair value of warrants issued 45,000 $ 45,000    
Total Purchase Price        
Equity consideration issued to sellers $ 45,000 $ 45,000    
SWIMS | Tengram Capital Partners, LP | Warrants        
Business Acquisition [Line Items]        
Exercise price (in dollars per share)   $ 3.00    
Fair value of warrants issued   $ 465,000