XML 72 R54.htm IDEA: XBRL DOCUMENT v3.7.0.1
RG Merger Consideration (Details) - USD ($)
$ / shares in Units, $ in Thousands
11 Months Ended 12 Months Ended
Jan. 28, 2016
Dec. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Business Acquisition          
Common stock, shares outstanding   13,239,000 13,239,000 0  
Common stock, par value (in dollars per share)   $ 0.10 $ 0.10    
Original issue discount   $ 4,223 $ 4,223    
Revenue     149,267 $ 73,057  
Income from continuing operations     (16,526) 760  
Assets acquired and liabilities assumed:          
Excess purchase price over net assets acquired   8,271 8,271 $ 2,286 $ 2,286
Modified Convertible Notes          
Business Acquisition          
Convertible notes face value $ 16,473        
Original issue discount $ 4,673 4,177 4,177    
RG Parent, LLC          
Business Acquisition          
Closing share price (in dollars per share) $ 5.70        
Common stock, shares outstanding 2,342,000        
Total aggregates shares issued to convertible noteholders upon conversion 1,167,000        
Principal amount of outstanding convertible notes exchanged $ 38,100        
Modified convertible notes ownership right (as a percent) 14.00%        
Inventory adjustment to fair value   400 400    
Assets acquired and liabilities assumed:          
Cash and cash equivalents $ 2,092 2,092 2,092    
Factored accounts receivable 6,719 6,719 6,719    
Accounts receivable 336 336 336    
Inventories 11,378 11,378 11,378    
Prepaid expenses and other current assets 754 2,278 2,278    
Property and equipment 356 356 356    
Other assets 352 352 352    
Accounts payable and accrued expenses (15,417) (15,417) (15,417)    
Customer cash advances (893) (893) (893)    
Line of credit (4,683) (4,683) (4,683)    
Deferred income tax liability (9,453) (9,677) (9,677)    
Other liabilities (81) (81) (81)    
Buy-out payable (1,668) (1,668) (1,668)    
Excess purchase price over net assets acquired 4,238 3,638 3,638    
Total net assets acquired 40,430 40,430 40,430    
Measurement Period Adjustment          
Prepaid expenses and other current assets   1,524 1,524    
Deferred income tax liability   (224) (224)    
Total     600    
Total Purchase Price          
Cash paid to existing holders of convertible notes 81,000        
Equity consideration to the Company's Common stockholders and existing holders of convertible notes (3,508,747 shares at $5.70) 20,000   20,000    
Total purchase price $ 40,430   40,430    
Equity consideration to the shareholder's (in shares) 3,508,747.00        
Share Price $ 5.70        
RG Parent, LLC | Modified Convertible Notes          
Business Acquisition          
Convertible notes face value   16,500 16,500    
Original issue discount   4,700 4,700    
Total Purchase Price          
Cash paid to existing holders of convertible notes $ 8,630   8,630    
Fair value of Modified Convertible Notes transferred to the existing holders of convertible notes 11,800   11,800    
Selling, General and Administrative Expenses          
Total Purchase Price          
Non-recurring expense related to merger     3,000    
Non-recurring restructuring expenses     1,600    
Hudson          
Business Acquisition          
Revenue   72,900      
Income from continuing operations   7,400      
Customer relationships | RG Parent, LLC          
Assets acquired and liabilities assumed:          
Total 36,192 36,792 36,792    
Measurement Period Adjustment          
Intangible assets acquired     600    
Trade names | RG Parent, LLC          
Assets acquired and liabilities assumed:          
Intangible assets acquired - Indefinite lived 32,300 32,300 32,300    
Intangible assets acquired - Finite lived 14,100 $ 13,400 13,400    
Measurement Period Adjustment          
Intangible assets acquired     $ (700)    
Conversion of Convertible Notes into Common Stock | Modified Convertible Notes          
Total Purchase Price          
Cash paid to existing holders of convertible notes 8,600        
Conversion of Convertible Notes into Common Stock | RG Parent, LLC | Modified Convertible Notes          
Total Purchase Price          
Total purchase price $ 16,500