XML 44 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Summary of Significant Accounting Policies - (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Mar. 31, 2018
Jan. 01, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Earnings Per Share, Basic and Diluted [Abstract]              
Dividend rate (as a percent) 10.00%            
Basic and Diluted Loss per Common Share $ (0.43) $ (0.28)          
Change in accounting estimate              
Gross profit $ 16,255 $ 18,604          
Operating expenses              
Selling, general and administrative 15,348 17,411          
Depreciation and amortization 1,463 1,498          
Total operating expenses 16,811 18,909          
Operating loss (556) (305)          
Interest expense 2,215 2,047          
Other (income) expense, net (1) 24          
Loss before income taxes (2,770) (2,376)          
Income tax provision (benefit) 1,315 (26)          
Net loss (4,085) (2,350)          
Cash and cash equivalents 8,250 6,476 $ 4,331   $ 8,250 $ 4,038 $ 6,476
Accounts receivable, net     24,513   22,246 22,723  
Inventories     33,921   31,733 28,490  
Prepaid expenses and other current assets     6,170   4,832 3,708  
Property and equipment, net     8,120   8,417 10,170  
Goodwill     8,536   8,380 8,284 8,271
Intangible assets, net     89,162   89,332 91,199  
Other assets     1,914   484 467  
Total assets     176,667   173,674 169,079  
Accounts payable and accrued expenses     24,939   22,204 20,810  
Short-term convertible note         13,694 13,308  
Current portion of long-term debt     2,813   2,813 1,875  
Line of credit     22,915   21,254 16,287  
Convertible notes     14,189   13,866 12,947  
Long-term debt, net of current portion     44,035   44,896 46,538  
Deferred income taxes, net     7,308   6,650 11,054  
Total liabilities     120,123   128,931 126,438  
Common stock     1,360   1,349 1,330  
Additional paid-in capital     75,192   61,314 59,531  
Accumulated other comprehensive income (loss)     1,034   271 (137)  
Accumulated deficit     (21,506)   (18,196) (18,088)  
Total equity     56,544   44,743 42,641 44,524
Total liabilities and equity     176,667   173,674 169,079  
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation and amortization 1,463 1,498          
Amortization of deferred financing costs 110 103          
Amortization of convertible notes discount 179 194          
Paid-in-kind interest 437 425          
Stock-based compensation 637 439          
Provision for bad debts 94 187          
Loss on disposal of assets 4            
Deferred taxes 523 8          
Net loss (4,085) (2,350)          
Changes in operating assets and liabilities:              
Accounts receivable (145) (2,685)          
Inventories (2,365) (4,510)          
Prepaid expenses and other assets (628) 547          
Accounts payable and accrued expenses (416) 2,785          
Other liabilities 317 (10)          
Net cash used in operating activities (3,875) (3,369)          
Net cash used in investing activities (439) (337)          
Net cash provided by financing activities 388 1,296          
Effect of exchange rate changes on cash and cash equivalents 7 (28)          
Net change in cash and cash equivalents (3,919) (2,438)          
CASH AND CASH EQUIVALENTS, at beginning of period 8,250 6,476          
CASH AND CASH EQUIVALENTS, at end of period 4,331 4,038          
Wholesale              
Change in accounting estimate              
Net sales 28,670 31,144          
Gross profit 9,659 12,818          
Operating expenses              
Total operating expenses 3,503 4,461          
Operating loss 6,156 $ 8,357          
Total assets     58,802   53,958 50,778  
Accumulated deficit       $ (569)      
Retail              
Operating expenses              
Accumulated deficit       39      
Licensing              
Operating expenses              
Accumulated deficit       1,300      
Preferred Series A              
Operating expenses              
Total equity     5   5 $ 5 $ 5
ASU 2014-09              
Operating expenses              
Selling, general and administrative 15,348            
Depreciation and amortization 1,463            
Total operating expenses 16,811            
Operating loss (556)            
Interest expense 2,215            
Other (income) expense, net (1)            
Loss before income taxes 2,770            
Income tax provision (benefit) 1,315            
Net loss (4,085)            
Cash and cash equivalents 8,250   4,331   8,250    
Accounts receivable, net     24,513 24,398      
Inventories     33,921 31,389      
Prepaid expenses and other current assets     6,170 5,584      
Property and equipment, net     8,120        
Goodwill     8,536        
Intangible assets, net     89,162        
Other assets     1,914 1,828      
Total assets     176,667        
Accounts payable and accrued expenses     24,939 19,127      
Current portion of long-term debt     2,813        
Line of credit     22,915        
Convertible notes     14,189        
Long-term debt, net of current portion     44,035        
Deferred income taxes, net     7,308        
Other liabilities     3,924 3,502      
Total liabilities     120,123        
Common stock     1,360        
Additional paid-in capital     75,192        
Accumulated other comprehensive income (loss)     1,034        
Accumulated deficit     (21,506) (18,971)      
Total equity     56,544        
Total liabilities and equity     176,667        
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation and amortization 1,463            
Amortization of deferred financing costs 110            
Amortization of convertible notes discount 179            
Paid-in-kind interest 437            
Stock-based compensation 637            
Provision for bad debts 94            
Loss on disposal of assets 4            
Deferred taxes 523            
Net loss (4,085)            
Changes in operating assets and liabilities:              
Accounts receivable (145)            
Inventories (2,365)            
Prepaid expenses and other assets (628)            
Accounts payable and accrued expenses (416)            
Other liabilities 317            
Net cash used in operating activities (3,875)            
Net cash used in investing activities (439)            
Net cash provided by financing activities 388            
Effect of exchange rate changes on cash and cash equivalents 7            
Net change in cash and cash equivalents (3,919)            
CASH AND CASH EQUIVALENTS, at beginning of period 8,250            
CASH AND CASH EQUIVALENTS, at end of period 4,331            
ASU 2014-09 | Preferred Series A              
Operating expenses              
Convertible preferred stock     5        
ASU 2014-09 | Series A-1 preferred stock              
Operating expenses              
Convertible preferred stock     459        
Adjustments | ASU 2014-09              
Operating expenses              
Operating loss 56            
Loss before income taxes (56)            
Net loss 56            
Accounts receivable, net     (2,066) 2,152      
Inventories     326 (344)      
Prepaid expenses and other current assets     (659) 752      
Other assets     (1,430) 1,344      
Total assets     (3,829)        
Accounts payable and accrued expenses     (2,747) (3,077)      
Other liabilities     (363) (52)      
Total liabilities     (3,110)        
Accumulated deficit     (719) (775)      
Total equity     (719)        
Total liabilities and equity     (3,829)        
Adjustments to reconcile net loss to net cash used in operating activities:              
Net loss 56            
Changes in operating assets and liabilities:              
Accounts receivable 46            
Inventories 123            
Prepaid expenses and other assets 86            
Other liabilities (311)            
Balances without adoption of ASC 606 | ASU 2014-09              
Operating expenses              
Selling, general and administrative 15,348            
Depreciation and amortization 1,463            
Total operating expenses 16,811            
Operating loss (500)            
Interest expense 2,215            
Other (income) expense, net (1)            
Loss before income taxes 2,714            
Income tax provision (benefit) 1,315            
Net loss (4,029)            
Cash and cash equivalents 8,250   4,331   $ 8,250    
Accounts receivable, net     22,447 22,246      
Inventories     34,247 31,733      
Prepaid expenses and other current assets     5,511 4,832      
Property and equipment, net     8,120        
Goodwill     8,536        
Intangible assets, net     89,162        
Other assets     484 484      
Total assets     172,838        
Accounts payable and accrued expenses     22,192 22,204      
Current portion of long-term debt     2,813        
Line of credit     22,915        
Convertible notes     14,189        
Long-term debt, net of current portion     44,035        
Deferred income taxes, net     7,308        
Other liabilities     3,561 3,554      
Total liabilities     117,013        
Common stock     1,360        
Additional paid-in capital     75,192        
Accumulated other comprehensive income (loss)     1,034        
Accumulated deficit     (22,225) $ (18,196)      
Total equity     55,825        
Total liabilities and equity     172,838        
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation and amortization 1,463            
Amortization of deferred financing costs 110            
Amortization of convertible notes discount 179            
Paid-in-kind interest 437            
Stock-based compensation 637            
Provision for bad debts 94            
Loss on disposal of assets 4            
Deferred taxes 523            
Net loss (4,029)            
Changes in operating assets and liabilities:              
Accounts receivable (99)            
Inventories (2,242)            
Prepaid expenses and other assets (542)            
Accounts payable and accrued expenses (416)            
Other liabilities 6            
Net cash used in operating activities (3,875)            
Net cash used in investing activities (439)            
Net cash provided by financing activities 388            
Effect of exchange rate changes on cash and cash equivalents 7            
Net change in cash and cash equivalents (3,919)            
CASH AND CASH EQUIVALENTS, at beginning of period 8,250            
CASH AND CASH EQUIVALENTS, at end of period 4,331            
Balances without adoption of ASC 606 | ASU 2014-09 | Preferred Series A              
Operating expenses              
Convertible preferred stock     5        
Balances without adoption of ASC 606 | ASU 2014-09 | Series A-1 preferred stock              
Operating expenses              
Convertible preferred stock     $ 459        
As Previously Reported              
Earnings Per Share, Basic and Diluted [Abstract]              
Basic and Diluted Loss per Common Share   $ 0.18          
Product              
Change in accounting estimate              
Net sales 38,818 $ 40,103          
Cost of Goods Sold. 22,563 $ 21,499          
Product | ASU 2014-09              
Change in accounting estimate              
Net sales 38,818            
Cost of Goods Sold. 22,563            
Gross profit 16,255            
Product | Adjustments | ASU 2014-09              
Change in accounting estimate              
Net sales (18)            
Cost of Goods Sold. (74)            
Gross profit 56            
Product | Balances without adoption of ASC 606 | ASU 2014-09              
Change in accounting estimate              
Net sales 38,800            
Cost of Goods Sold. 22,489            
Gross profit $ 16,311