XML 45 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Summary of Significant Accounting Policies - (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Jan. 01, 2018
Dec. 31, 2017
Sep. 30, 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 $ (0.89) $ (0.12) $ (1.87) $ (0.80)          
Change in accounting estimate                  
Net sales $ 39,831 $ 42,389 $ 114,614 $ 118,944          
Cost of Goods Sold. 22,671 24,334 66,774 66,067          
Gross profit 17,160 18,055 47,840 52,877          
Operating expenses                  
Selling, general and administrative 25,029 15,334 58,992 47,633          
Depreciation and amortization 1,377 1,493 4,252 4,526          
Total operating expenses 26,406 16,827 63,244 52,159          
Operating loss (9,246) 1,228 (15,404) 718          
Interest expense 2,462 2,262 7,097 6,536          
Other expense, net 21 (12) 124 (1)          
Loss before income taxes (11,729) (1,022) (22,625) (5,817)          
Income tax benefit (1,150) (839) (2,275) 776          
Net loss (10,579) (183) (20,350) (6,593)          
Cash and cash equivalents 3,514 2,792 8,250 6,476 $ 3,514   $ 8,250 $ 2,792 $ 6,476
Accounts receivable, net         21,490   22,246 23,732  
Inventories         33,567   31,733 38,004  
Prepaid expenses and other current assets         5,157   4,832 5,170  
Property and equipment, net         7,281   8,417 9,287  
Goodwill         8,406   8,380 8,471 8,271
Intangible assets, net         87,195   89,332 90,414  
Other assets         2,255   484 515  
Total assets         168,865   173,674 178,385  
Accounts payable and accrued expenses         35,251   22,204 26,218  
Short-term convertible note             13,694 13,565  
Current portion of long-term debt         3,438   2,813 2,188  
Line of credit         24,414   21,254 20,819  
Convertible notes         14,866   13,866 13,549  
Long-term debt, net of current portion         42,309   44,896 45,444  
Deferred income taxes, net         4,093   6,650 12,880  
Total liabilities         128,103   128,931 138,254  
Common stock         1,413   1,349 1,333  
Additional paid-in capital         76,248   61,314 60,384  
Accumulated other comprehensive income         408   271 740  
Accumulated deficit         (37,771)   (18,196) (22,331)  
Total equity         40,762   44,743 40,131 44,524
Total liabilities and equity         168,865   173,674 178,385  
Adjustments to reconcile net loss to net cash provided by operating activities:                  
Net loss (10,579) (183) (20,350) (6,593)          
Depreciation and amortization 1,377 1,493 4,252 4,526          
Amortization of deferred financing costs     328 326          
Amortization of convertible notes discount     568 516          
Paid-in-kind interest     1,300 1,206          
Stock-based compensation     2,121 1,339          
Provision for bad debts     457 181          
Loss on disposal of assets     4            
Deferred taxes     (2,577) 1,648          
Changes in operating assets and liabilities:                  
Accounts receivable     2,439 (3,493)          
Inventories     (2,149) (13,823)          
Prepaid expenses and other assets     475 (916)          
Accounts payable and accrued expenses     9,534 7,943          
Other liabilities     125 (38)          
Net cash used in operating activities     (3,473) (7,178)          
Net cash used in investing activities     (976) (770)          
Net cash (used in) provided by financing activities     (369) 4,384          
Effect of exchange rate changes on cash and cash equivalents     82 (120)          
Net change in cash and cash equivalents     (4,736) (3,684)          
CASH AND CASH EQUIVALENTS, at beginning of period     8,250 6,476          
CASH AND CASH EQUIVALENTS, at end of period 3,514 2,792 3,514 2,792          
Wholesale                  
Change in accounting estimate                  
Net sales 28,410 32,393 80,808 88,910          
Gross profit 9,724 11,655 25,817 33,210          
Operating expenses                  
Total operating expenses 3,586 3,428 9,951 11,053          
Operating loss 6,138 $ 8,227 15,866 $ 22,157          
Total assets         54,573   53,958 61,536  
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                  
Change in accounting estimate                  
Net sales 39,831   114,614            
Cost of Goods Sold. 22,671   66,774            
Gross profit 17,160   47,840            
Operating expenses                  
Selling, general and administrative 25,029   58,992            
Depreciation and amortization 1,377   4,252            
Total operating expenses 26,406   63,244            
Operating loss (9,246)   (15,404)            
Interest expense (2,462)   (7,097)            
Other expense, net 21   124            
Loss before income taxes 11,729   22,625            
Income tax benefit (1,150)   (2,275)            
Net loss (10,579)   (20,350)            
Cash and cash equivalents 3,514   8,250   3,514   8,250    
Accounts receivable, net         21,490 24,398      
Inventories         33,567 31,389      
Prepaid expenses and other current assets         5,157 5,584      
Property and equipment, net         7,281        
Goodwill         8,406        
Intangible assets, net         87,195        
Other assets         2,255 1,828      
Total assets         168,865        
Accounts payable and accrued expenses         35,251 25,281      
Current portion of long-term debt         3,438        
Line of credit         24,414        
Convertible notes         14,866        
Long-term debt, net of current portion         42,309        
Deferred income taxes, net         4,093        
Other liabilities         3,732 3,606      
Total liabilities         128,103        
Common stock         1,413        
Additional paid-in capital         76,248        
Accumulated other comprehensive income         408        
Accumulated deficit         (37,771) (17,421)      
Total equity         40,762        
Total liabilities and equity         168,865        
Adjustments to reconcile net loss to net cash provided by operating activities:                  
Net loss     (20,350)            
Depreciation and amortization 1,377   4,252            
Amortization of deferred financing costs     328            
Amortization of convertible notes discount     568            
Paid-in-kind interest     1,300            
Stock-based compensation     2,121            
Provision for bad debts     (457)            
Loss on disposal of assets     4            
Deferred taxes     (2,577)            
Changes in operating assets and liabilities:                  
Accounts receivable     2,439            
Inventories     (2,149)            
Prepaid expenses and other assets     474            
Accounts payable and accrued expenses     9,534            
Other liabilities     125            
Net cash used in operating activities     (3,474)            
Net cash used in investing activities     (976)            
Net cash (used in) provided by financing activities     (368)            
Effect of exchange rate changes on cash and cash equivalents     82            
Net change in cash and cash equivalents     (4,736)            
CASH AND CASH EQUIVALENTS, at beginning of period     8,250            
CASH AND CASH EQUIVALENTS, at end of period 3,514   3,514            
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                  
Change in accounting estimate                  
Net sales 45   (136)            
Cost of Goods Sold. 59   (65)            
Gross profit (14)   (71)            
Operating expenses                  
Operating loss (14)   (71)            
Loss before income taxes 14   71            
Net loss (14)   (71)            
Accounts receivable, net         (2,031) 2,152      
Inventories         327 (344)      
Prepaid expenses and other current assets         (669) 752      
Other assets         (1,496) 1,344      
Total assets         (3,869)        
Accounts payable and accrued expenses         (2,738) 3,077      
Other liabilities         (285) 52      
Total liabilities         (3,023)        
Accumulated deficit         (846) 775      
Total equity         (846)        
Total liabilities and equity         (3,869)        
Adjustments to reconcile net loss to net cash provided by operating activities:                  
Net loss     (71)            
Changes in operating assets and liabilities:                  
Accounts receivable     34            
Inventories     118            
Prepaid expenses and other assets     152            
Other liabilities     (233)            
Balances without adoption of ASC 606 | ASU 2014-09                  
Change in accounting estimate                  
Net sales 39,876   114,478            
Cost of Goods Sold. 22,730   66,709            
Gross profit 17,146   47,769            
Operating expenses                  
Selling, general and administrative 25,029   58,992            
Depreciation and amortization 1,377   4,252            
Total operating expenses 26,406   63,244            
Operating loss (9,260)   (15,475)            
Interest expense (2,462)   (7,097)            
Other expense, net 21   124            
Loss before income taxes 11,743   22,696            
Income tax benefit (1,150)   (2,275)            
Net loss (10,593)   (20,421)            
Cash and cash equivalents 3,514   8,250   3,514   $ 8,250    
Accounts receivable, net         19,459 22,246      
Inventories         33,894 31,733      
Prepaid expenses and other current assets         4,488 4,832      
Property and equipment, net         7,281        
Goodwill         8,406        
Intangible assets, net         87,195        
Other assets         759 484      
Total assets         164,996        
Accounts payable and accrued expenses         32,513 22,204      
Current portion of long-term debt         3,438        
Line of credit         24,414        
Convertible notes         14,866        
Long-term debt, net of current portion         42,309        
Deferred income taxes, net         4,093        
Other liabilities         3,447 3,554      
Total liabilities         125,080        
Common stock         1,413        
Additional paid-in capital         76,248        
Accumulated other comprehensive income         408        
Accumulated deficit         (38,617) $ (18,196)      
Total equity         39,916        
Total liabilities and equity         164,996        
Adjustments to reconcile net loss to net cash provided by operating activities:                  
Net loss     (20,421)            
Depreciation and amortization 1,377   4,252            
Amortization of deferred financing costs     328            
Amortization of convertible notes discount     568            
Paid-in-kind interest     1,300            
Stock-based compensation     2,121            
Provision for bad debts     (457)            
Loss on disposal of assets     4            
Deferred taxes     (2,577)            
Changes in operating assets and liabilities:                  
Accounts receivable     2,473            
Inventories     (2,031)            
Prepaid expenses and other assets     626            
Accounts payable and accrued expenses     9,534            
Other liabilities     (108)            
Net cash used in operating activities     (3,474)            
Net cash used in investing activities     (976)            
Net cash (used in) provided by financing activities     (368)            
Effect of exchange rate changes on cash and cash equivalents     82            
Net change in cash and cash equivalents     (4,736)            
CASH AND CASH EQUIVALENTS, at beginning of period     8,250            
CASH AND CASH EQUIVALENTS, at end of period $ 3,514   $ 3,514            
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   $ 0.01   $ 0.50