XML 57 R114.htm IDEA: XBRL DOCUMENT v3.19.3
UNAUDITED QUARTERLY DATA - Effect of Restatement on Previously Filed Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2019
Jul. 01, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Current assets:                      
Cash and cash equivalents $ 27,464   $ 83,964 $ 17,055 $ 15,360 $ 51,870 $ 12,745 $ 17,780 $ 18,034 $ 18,198  
Accounts receivable 21,712   15,748 19,443 14,707 9,815 6,834 6,662 6,892 5,607  
Finance receivables, net 6,260   4,603 2,234 3,296 1,441 9,743 2,149 1,442 3,349  
Inventory, net 10,908   8,038 11,923 12,019 8,876 5,192 3,677 4,438 3,926  
Prepaid expenses and other current assets 1,558 $ 1,180 929 1,278 1,610 1,056 879 1,594 1,677 1,352  
Deferred income taxes               0 0 0 $ 2,300
Total current assets 67,902   113,282 51,933 46,992 73,058 35,393 31,862 32,483 32,432  
Non-current assets:                      
Finance receivables due after one year, net 11,596   13,246 9,870 11,728 7,742 8,607 7,548 3,956 3,962  
Other assets 2,099 1,974 720 414 458 289 319 231 144 163  
Property and equipment, net 9,180   11,273 12,243 12,443 10,701 11,111 11,341 11,994 12,436  
Deferred income taxes       0 0 0 0 0 0 0  
Intangibles, net 26,171   29,325 30,119 30,910 578 622 666 711 754  
Goodwill 64,149   64,149 64,149 64,403 11,492 11,492 11,492 11,492 11,703  
Total non-current assets 113,195   118,713 116,795 119,942 30,802 32,151 31,278 28,297 29,018  
Total assets 181,097   231,995 168,728 166,934 103,860 67,544 63,140 60,780 61,450  
Current liabilities:                      
Accounts payable 27,511   30,468 29,574 23,908 14,506 16,345 11,819 9,109 8,710  
Accrued expenses 23,258   19,291 18,508 16,623 12,217 11,873 8,792 7,541 8,135  
Line of credit, net           7,051 7,036 7,034 7,091 7,271  
Capital lease obligations and current obligations under long-term debt 12,497   34,639 4,470 5,488 2,628 3,198 3,785 4,331 4,952  
Income taxes payable 254   0   0 0 10 23 21 15  
Deferred revenue 1,539 1,638 511 511 730 439 268 310 478 94  
Deferred gain from sale-leaseback transactions       0 0 0 0 0 0 0  
Total current liabilities 65,059   84,909 53,063 46,749 36,841 38,730 31,763 28,571 29,177  
Long-term liabilities:                      
Revolving credit facility       10,000 10,000            
Deferred income taxes 71   67 96 91 109 94 78 63 47  
Capital lease obligations and long-term debt, less current portion 276   1,127 22,895 24,570 1,049 1,061 1,239 1,394 1,517  
Accrued expenses, less current portion 100   66 66 65 62 53 52 52 11  
Deferred gain from sale-leaseback transactions, less current portion         0 0 0        
Total long-term liabilities 447   1,260 33,057 34,726 1,220 1,208 1,369 1,509 1,575  
Total liabilities 65,506   86,169 86,120 81,475 38,061 39,938 33,132 30,080 30,752  
Commitments and contingencies      
Temporary equity, preferred stock 3,138   3,138 3,138 3,138 3,138 3,138 3,138 3,138 3,138  
Preferred stock 0   0 0 0 0 0 0 0 0  
Common stock 376,853   375,436 310,522 310,150 286,296 245,999 245,463 245,230 244,996  
Accumulated deficit (264,400) $ (232,372) (232,748) (231,052) (227,829) (223,635) (221,531) (218,593) (217,668) (217,436)  
Total shareholders’ equity 112,453   142,688 79,470 82,321 62,661 24,468 26,870 27,562 27,560 19,328
Total liabilities, convertible preferred stock and shareholders’ equity $ 181,097   $ 231,995 168,728 166,934 103,860 67,544 63,140 60,780 61,450  
As Previously Reported                      
Current assets:                      
Cash and cash equivalents       17,107 15,386 51,870 12,745 17,780 18,034 18,198  
Accounts receivable       23,166 15,472 10,288 7,193 6,734 6,796 5,840  
Finance receivables, net       3,904 5,517 3,082 11,010 2,057 1,442 3,349  
Inventory, net       11,030 11,215 8,240 4,586 4,147 4,786 4,264  
Prepaid expenses and other current assets       1,869 1,971 1,122 968 1,628 1,764 1,439  
Deferred income taxes               2,271 2,271 2,271  
Total current assets       57,076 49,561 74,602 36,502 34,617 35,093 35,361  
Non-current assets:                      
Finance receivables due after one year, net       9,679 11,215 7,742 8,607 7,548 3,956 3,962  
Other assets       1,214 1,120 750 687 137 145 163  
Property and equipment, net       12,198 12,622 11,850 12,111 9,173 9,433 9,570  
Deferred income taxes       16,911 14,774 28,205 27,670 25,359 25,568 25,568  
Intangibles, net       30,119 30,910 578 622 666 711 754  
Goodwill       64,196 64,449 11,492 11,492 11,492 11,492 11,703  
Total non-current assets       134,317 135,090 60,617 61,189 54,375 51,305 51,720  
Total assets       191,393 184,651 135,219 97,691 88,992 86,398 87,081  
Current liabilities:                      
Accounts payable       29,446 23,775 14,211 16,054 11,529 9,090 8,693  
Accrued expenses       7,961 6,798 3,795 4,130 3,111 2,912 3,912  
Line of credit, net           7,051 7,036 7,021 7,078 7,258  
Capital lease obligations and current obligations under long-term debt       4,475 5,121 2,649 3,230 786 766 834  
Income taxes payable         6 10 10 0 6 8  
Deferred revenue       441 595 0 0 0 0 0  
Deferred gain from sale-leaseback transactions       198 198 197 239 255 470 685  
Total current liabilities       42,521 36,493 27,913 30,699 22,702 20,322 21,390  
Long-term liabilities:                      
Revolving credit facility       10,000 10,000            
Deferred income taxes       0 0 0 0 0 0 0  
Capital lease obligations and long-term debt, less current portion       22,895 23,874 1,049 1,061 1,239 1,394 1,517  
Accrued expenses, less current portion       66 65 62 53 52 52 11  
Deferred gain from sale-leaseback transactions, less current portion         49 99 100        
Total long-term liabilities       32,961 33,988 1,210 1,214 1,291 1,446 1,528  
Total liabilities       75,482 70,481 29,123 31,913 23,993 21,768 22,918  
Commitments and contingencies          
Temporary equity, preferred stock       0 0 0 0 0 0 0  
Preferred stock       0 0 0 0 0 0 0  
Common stock       307,634 307,053 286,463 245,999 245,463 245,230 244,996  
Accumulated deficit       (194,861) (196,021) (183,505) (183,359) (183,602) (183,738) (183,971)  
Total shareholders’ equity       115,911 114,170 106,096 65,778 64,999 64,630 64,163  
Total liabilities, convertible preferred stock and shareholders’ equity       191,393 184,651 135,219 97,691 88,992 86,398 87,081  
Adjustments                      
Current assets:                      
Cash and cash equivalents       (52) (26) 0 0 0 0 0  
Accounts receivable       (3,723) (765) (473) (359) (72) 96 (233)  
Finance receivables, net       (1,670) (2,221) (1,641) (1,267) 92 0 0  
Inventory, net       893 804 636 606 (470) (348) (338)  
Prepaid expenses and other current assets       (591) (361) (66) (89) (34) (87) (87)  
Deferred income taxes               (2,271) (2,271) (2,271)  
Total current assets       (5,143) (2,569) (1,544) (1,109) (2,755) (2,610) (2,929)  
Non-current assets:                      
Finance receivables due after one year, net       191 513 0 0 0 0 0  
Other assets       (800) (662) (461) (368) 94 (1) 0  
Property and equipment, net       45 (179) (1,149) (1,000) 2,168 2,561 2,866  
Deferred income taxes       (16,911) (14,774) (28,205) (27,670) (25,359) (25,568) (25,568)  
Intangibles, net       0 0 0 0 0 0 0  
Goodwill       (47) (46) 0 0 0 0 0  
Total non-current assets       (17,522) (15,148) (29,815) (29,038) (23,097) (23,008) (22,702)  
Total assets       (22,665) (17,717) (31,359) (30,147) (25,852) (25,618) (25,631)  
Current liabilities:                      
Accounts payable       128 133 295 291 290 19 17  
Accrued expenses       10,547 9,825 8,422 7,743 5,681 4,629 4,223  
Line of credit, net           0 0 13 13 13  
Capital lease obligations and current obligations under long-term debt       (5) 367 (21) (32) 2,999 3,565 4,118  
Income taxes payable         (6) (10) 0 23 15 7  
Deferred revenue       70 135 439 268 310 478 94  
Deferred gain from sale-leaseback transactions       (198) (198) (197) (239) (255) (470) (685)  
Total current liabilities       10,542 10,256 8,928 8,031 9,061 8,249 7,787  
Long-term liabilities:                      
Revolving credit facility       0 0            
Deferred income taxes       96 91 109 94 78 63 47  
Capital lease obligations and long-term debt, less current portion       0 696 0 0 0 0 0  
Accrued expenses, less current portion       0 0 0 0 0 0 0  
Deferred gain from sale-leaseback transactions, less current portion         (49) (99) (100)        
Total long-term liabilities       96 738 10 (6) 78 63 47  
Total liabilities       10,638 10,994 8,938 8,025 9,139 8,312 7,834  
Commitments and contingencies        
Temporary equity, preferred stock       3,138 3,138 3,138 3,138 3,138 3,138 3,138  
Preferred stock       0 0 0 0 0 0 0  
Common stock       2,888 3,097 (167) 0 0 0 0  
Accumulated deficit       (36,191) (31,808) (40,130) (38,172) (34,991) (33,930) (33,465) $ (32,600)
Total shareholders’ equity       (36,441) (31,849) (43,435) (41,310) (38,129) (37,068) (36,603)  
Total liabilities, convertible preferred stock and shareholders’ equity       (22,665) (17,717) (31,359) (30,147) (25,852) (25,618) (25,631)  
Series A Convertible Preferred Stock                      
Long-term liabilities:                      
Preferred stock       0 0 0 0 0 0 0  
Series A Convertible Preferred Stock | As Previously Reported                      
Long-term liabilities:                      
Preferred stock       3,138 3,138 3,138 3,138 3,138 3,138 3,138  
Series A Convertible Preferred Stock | Adjustments                      
Long-term liabilities:                      
Preferred stock       $ (3,138) $ (3,138) $ (3,138) $ (3,138) $ (3,138) $ (3,138) $ (3,138)