XML 38 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Details Textual)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Feb. 26, 2016
USD ($)
Jan. 31, 2016
USD ($)
Apr. 21, 2015
USD ($)
shares
Feb. 20, 2015
USD ($)
shares
Sep. 29, 2011
USD ($)
$ / shares
Jun. 30, 2016
USD ($)
$ / shares
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
$ / shares
Jun. 30, 2015
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Sep. 30, 2015
$ / shares
Sep. 30, 2015
USD ($)
shares
Dec. 31, 2015
USD ($)
Apr. 03, 2014
USD ($)
$ / shares
Debt Instrument [Line Items]                              
Gains (Losses) on Extinguishment of Debt           $ 0 $ (760,000) $ 0 $ (1,371,000)            
Earn Out Payments           2,850,000   2,850,000              
Interest Expense, Debt           352,000 309,000 663,000 621,000            
Minimum Liquidity Covenants           3,000,000   3,000,000              
Long-term Debt, Total           37,901,000   37,901,000           $ 41,028,000  
Repayments of Long-term Debt, Total               3,000,000 1,256,000            
Long-term Debt, Current Maturities, Total           8,058,000   8,058,000           8,918,000  
Deferred Finance Costs, Net           527,000   527,000           493,000  
September 30, 2016 [Member]                              
Debt Instrument [Line Items]                              
Debt Instrument, Annual Principal Payment           4,377,000   4,377,000              
IM Term Loan [Member]                              
Debt Instrument [Line Items]                              
Long-term Debt, Total           0   0           11,375,000  
Long-term Debt, Current Maturities, Total           4,308,000   4,308,000              
Ripka Seller Notes [Member]                              
Debt Instrument [Line Items]                              
Proceeds from Issuance of Long-term Debt, Total               600,000              
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate                             7.33%
Gains (Losses) on Extinguishment of Debt                 (610,000)            
Debt Instrument, Face Amount                             $ 6,000,000
Debt Instrument, Unamortized Discount                             $ 1,835,000
Imputed Annual Interest Rate                             7.33%
Initial Outstanding Value of Long-term Debt or Borrowing                             $ 4,165,000
Interest Expense, Debt           9,000 9,000 17,000 88,000            
Long-term Debt, Total     $ 2,240,000                        
Floor Price Per Share for Conversion of Debt | $ / shares                             $ 7.00
Repayments of Long-term Debt, Total     3,000,000 $ 3,000,000                      
Debt Conversion, Original Debt, Amount     $ 3,000,000 2,400,000                      
Debt Instrument, Periodic Payment       $ 75,000                      
Debt Conversion, Converted Instrument, Shares Issued | shares     333,334 266,667                      
Prepayment Of Long Term Debt Fair Value       $ 2,400,000   $ 1,790,000   $ 1,790,000              
Ripka Seller Notes [Member] | Period Two [Member]                              
Debt Instrument [Line Items]                              
Gains (Losses) on Extinguishment of Debt             760,000   760,000            
Xcel Term Loan [Member]                              
Debt Instrument [Line Items]                              
Long-term Debt, Contingent Payment of Principal or Interest               Company shall pay an early termination fee as follows: an amount equal to the principal amount outstanding under the Term Loan on the date of prepayment, multiplied by: (i) two percent (2.00%) if the Xcel Term Loan is prepaid on or after the closing date and on or before the second anniversary of the closing date; and (ii) one percent (1.00%) if the Xcel Term Loan is prepaid after the second anniversary of the closing date and on or before the third anniversary of the closing date.              
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate           5.10%   5.10%              
Minimum Fixed Charge Ratio, Start Range           1.20   1.20              
Minimum Fixed Charge Ratio, End Range           1.00   1.00              
Minimum Liquidity Covenants           $ 5,000,000   $ 5,000,000              
Minimum Net Worth Required for Compliance           90,000,000   90,000,000              
Long-term Debt, Total           27,000,000   27,000,000           0  
Long-term Debt, Current Maturities, Total           3,750,000   3,750,000              
Debt Instrument, Periodic Payment, Principal $ 27,875,000                            
Payments for Fees 116,000             116,000              
Deferred Finance Costs, Net $ 466,000                            
Xcel Term Loan [Member] | Scenario, Forecast [Member]                              
Debt Instrument [Line Items]                              
Maximum Capital Expenditures of Guarantor and its Subsidiaries                   $ 700,000 $ 2,650,000        
Minimum Earnings Before Interest Taxes Depreciation And Amortization                   $ 9,000,000 $ 9,500,000        
QVC Earn-Out [Member]                              
Debt Instrument [Line Items]                              
Exercise Price of Common Stock | $ / shares                       $ 4.50      
Royalty Revenue, Total                         $ 2,500,000    
Loans Payable [Member]                              
Debt Instrument [Line Items]                              
Long-term Debt, Current Maturities, Total           4,000,000   4,000,000              
IM Ready Made LLC [Member]                              
Debt Instrument [Line Items]                              
Repayment Of Contingent Obligation   $ 250,000                          
Earn-Out Obligation                         $ 2,510,000    
Stock Issued During Period, Shares, New Issues | shares                         290,473    
QVC Inc [Member]                              
Debt Instrument [Line Items]                              
Business Acquisitions, Net Royalty Income           2,760,000   2,760,000              
Royalty Revenue, Total                         $ 2,500,000    
Ripka Earn-Out [Member]                              
Debt Instrument [Line Items]                              
Royalty Earn Out Value               5,000,000              
Earn Out Payments           6,630,000   6,630,000           $ 6,880,000  
Royalty Revenue, Total               1,000,000              
Long-term Debt, Total           $ 3,780,000   $ 3,780,000              
Floor Price Per Share for Conversion of Debt | $ / shares           $ 7.00   $ 7.00              
IM Seller Notes [Member]                              
Debt Instrument [Line Items]                              
Debt Instrument, Face Amount         $ 7,377,000                    
Stated Interest Rate on Note Payable         0.25%                    
Subordinated Borrowing, Interest Rate         9.25%                    
Debt Instrument, Unamortized Discount         $ 1,740,000                    
Unamortization of Debt Discount (Premium)           $ 69,000 73,000 $ 140,000 149,000            
Imputed Annual Interest Rate         9.00%                    
Initial Outstanding Value of Long-term Debt or Borrowing         $ 5,637,000                    
Initial Prepaid Interest         $ 123,000                    
Exercise Price of Common Stock | $ / shares         $ 4.50                    
Interest Expense, Debt           $ 69,000 $ 78,000 140,000 $ 158,000            
Ms. Ripka Seller Note One [Member] | Ripka Seller Notes [Member]                              
Debt Instrument [Line Items]                              
Proceeds from Issuance of Long-term Debt, Total       2,400,000                      
Proceeds from (Repayments of) Other Long-term Debt       2,400,000       $ 2,400,000              
Ms. Ripka Seller Note Two [Member] | Ripka Seller Notes [Member]                              
Debt Instrument [Line Items]                              
Proceeds from Issuance of Long-term Debt, Total       $ 600,000