XML 21 R33.htm IDEA: XBRL DOCUMENT v3.3.0.814
BORROWINGS (Details)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Oct. 24, 2014
USD ($)
Jul. 31, 2015
USD ($)
Jun. 30, 2015
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Sep. 30, 2015
USD ($)
Dec. 31, 2014
USD ($)
Sep. 30, 2014
USD ($)
Debt Instrument [Line Items]                    
Other current liabilities       $ 1,123,000   $ 1,123,000   $ 1,123,000 $ 0  
Proceeds from debt issuance           5,500,000 $ 0 5,500,000   $ 0
Letters of credit, outstanding amount       505,000   505,000   505,000 580,000  
Computer equipment acquired under capital lease obligations           362,000 325,000 362,000   325,000
Payment of capital lease obligation           362,000 325,000 362,000   $ 325,000
Future payment obligations under capital leases       0   0   0 0  
Depreciation and amortization       6,613,000 $ 4,701,000 17,827,000 12,806,000      
Equipment under capital leases                    
Debt Instrument [Line Items]                    
Computer equipment acquired under capital lease obligations           362,000     325,000  
Payment of capital lease obligation           362,000     325,000  
Fixed assets       4,900,000   4,900,000   4,900,000 4,700,000  
Accumulated depreciation       3,400,000   3,400,000   3,400,000 2,800,000  
Depreciation and amortization       218,000 $ 188,000 632,000 $ 518,000      
Commercial purchasing card                    
Debt Instrument [Line Items]                    
Outstanding balance       1,000,000   1,000,000   1,000,000 803,000  
Unused borrowing capacity       4,000,000   $ 4,000,000   4,000,000 $ 4,200,000  
Loan Agreement                    
Debt Instrument [Line Items]                    
Debt instrument, face amount $ 55,800,000                  
Period to satisfy conditions to loan agreement 60 days                  
Equity contributions to construction project $ 37,400,000                  
Loan to value ratio 80.00%                  
Fixed charge coverage ratio, term           12 months        
Fixed charge coverage ratio           1.15        
Cash flow leverage ratio, term           12 months        
Minimum liquidity           $ 50,000,000        
Debt instrument, increase to borrowing capacity       20,000,000   20,000,000   20,000,000    
Long-term debt       0   $ 0   0    
Loan Agreement | During construction phase                    
Debt Instrument [Line Items]                    
Cash flow leverage ratio           3.00        
Loan Agreement | Following construction phase                    
Debt Instrument [Line Items]                    
Cash flow leverage ratio           2.50        
Loan Agreement | Default rate                    
Debt Instrument [Line Items]                    
Interest rate margin on variable rate basis (as a percent)           2.00%        
Loan Agreement | Revolving credit facility                    
Debt Instrument [Line Items]                    
Debt instrument, face amount $ 10,000,000                  
Debt instrument, term 3 years                  
Loan Agreement | Revolving credit facility | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin on variable rate basis (as a percent) 2.00%                  
Loan Agreement | Revolving credit facility | Alternate Base Rate                    
Debt Instrument [Line Items]                    
Interest rate margin on variable rate basis (as a percent) 1.00%                  
Loan Agreement | Senior secured real estate loan                    
Debt Instrument [Line Items]                    
Debt instrument, face amount $ 45,800,000                  
Loan Agreement | Term loan                    
Debt Instrument [Line Items]                    
Debt instrument, term           6 years 9 months        
Loan Agreement | Real estate loan and term loan                    
Debt Instrument [Line Items]                    
Fixed rate following interest rate swap 4.60%                  
Annual principal payment       1,100,000   $ 1,100,000   1,100,000    
Periodic payment terms, balloon payment       38,000,000   38,000,000   38,000,000    
Loan Agreement | Real estate loan and term loan | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin on variable rate basis (as a percent) 2.00%                  
Loan Agreement | Real estate loan and term loan | Alternate Base Rate                    
Debt Instrument [Line Items]                    
Interest rate margin on variable rate basis (as a percent) 1.00%                  
Cryptobonds                    
Debt Instrument [Line Items]                    
Debt instrument, term   5 years                
Fixed rate following interest rate swap   4.00%                
Other current liabilities   $ (5,000,000)                
Note receivable, fixed interest rate   3.00%                
Note receivable, current   $ (5,000,000)                
Note payable, fixed annual interest rate (as a percent)   7.00%                
Note payable, redemption price (as a percent)   105.00%                
Note payable, redemption price over par (as a percent)   5.00%                
Net amounts of assets presented in the balance sheet       0   0   0    
Gross amounts not offset in the balance sheet, Financial instruments       0   0   0    
Gross amounts not offset in the balance sheet, Cash collateral received       0   0   0    
Net amount       0   0   0    
Cryptobonds | Chief Executive Officer                    
Debt Instrument [Line Items]                    
Other current liabilities       $ 500,000   $ 500,000   $ 500,000    
Proceeds from debt issuance     $ 500,000              
Interest expense based on revenue (as a percent)     0.11%              
Note payable, fixed annual interest rate (as a percent)     7.00%              
Note payable, redemption price (as a percent)     105.00%              
Note payable, redemption price that may be called (as a percent)     102.50%              
Cryptobonds | After November 1, 2015                    
Debt Instrument [Line Items]                    
Note payable, redemption price that may be called (as a percent)   102.50%                
Cryptobonds | Prior to November 2, 2015                    
Debt Instrument [Line Items]                    
Note payable, redemption price that may be called (as a percent)   96.00%