XML 31 R2.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jun. 30, 2015
Dec. 31, 2014
Current assets:    
Cash $ 27,000 $ 36,823
Accounts receivable, net of allowance for doubtful accounts of $580 and $276 at June 30, 2015 and December 31, 2014, respectively 26,363 25,412
Prepaid expenses and other current assets 6,297 4,209
Total current assets 59,660 66,444
Property and equipment, net 7,607 7,922
Goodwill 15,758 11,265
Intangible assets, net 2,767 1,156
Other assets 682 179
Total assets 86,474 86,966
Current liabilities:    
Accounts payable 2,990 3,536
Accrued expenses 12,765 11,907
Deferred revenue, current portion 66,040 58,164
Term loan payable, net of unamortized debt discount 3,976  
Other current liabilities 991 642
Total current liabilities 86,762 74,249
Deferred revenue, non-current portion 31,471 26,892
Term loan payable, net of unamortized debt discount 13,172 16,871
Other long-term liabilities 5,050 4,218
Total liabilities $ 136,455 $ 122,230
Commitments and contingencies (note 7):    
Stockholders' deficit:    
Common stock, $0.01 par value per share; 35,700,000 shares authorized at June 30, 2015 and December 31, 2014; 100,000,000 shares authorized pro forma; 13,194,806 and 12,563,095 shares issued and outstanding at June 30, 2015 and December 31, 2014, respectively; 39,247,411 shares issued and outstanding, pro forma $ 132 $ 126
Accumulated deficit (293,246) (243,462)
Treasury stock, at cost, 401,626 shares at June 30, 2015 and December 31, 2014 (3,526) (3,526)
Total stockholders' deficit (296,640) (246,862)
Total liabilities, redeemable convertible preferred stock and stockholders' deficit 86,474 86,966
Pro Forma [Member]    
Current assets:    
Cash 140,921  
Accounts receivable, net of allowance for doubtful accounts of $580 and $276 at June 30, 2015 and December 31, 2014, respectively 26,363  
Prepaid expenses and other current assets 4,161  
Total current assets 171,445  
Property and equipment, net 7,607  
Goodwill 15,758  
Intangible assets, net 2,767  
Other assets 682  
Total assets 198,259  
Current liabilities:    
Accounts payable 2,990  
Accrued expenses 12,155  
Deferred revenue, current portion 66,040  
Term loan payable, net of unamortized debt discount 3,976  
Other current liabilities 991  
Total current liabilities 86,152  
Deferred revenue, non-current portion 31,471  
Term loan payable, net of unamortized debt discount 13,172  
Other long-term liabilities 5,050  
Total liabilities $ 135,845  
Commitments and contingencies (note 7):    
Stockholders' deficit:    
Common stock, $0.01 par value per share; 35,700,000 shares authorized at June 30, 2015 and December 31, 2014; 100,000,000 shares authorized pro forma; 13,194,806 and 12,563,095 shares issued and outstanding at June 30, 2015 and December 31, 2014, respectively; 39,247,411 shares issued and outstanding, pro forma $ 392  
Additional paid-in-capital 372,955  
Accumulated deficit (307,407)  
Treasury stock, at cost, 401,626 shares at June 30, 2015 and December 31, 2014 (3,526)  
Total stockholders' deficit 62,414  
Total liabilities, redeemable convertible preferred stock and stockholders' deficit 198,259  
Series A Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock:    
Temporary equity, carrying amount 83,200 68,892
Series B Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock:    
Temporary equity, carrying amount 6,854 5,681
Series C Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock:    
Temporary equity, carrying amount 91,215 80,286
Series D Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock:    
Temporary equity, carrying amount $ 65,390 $ 56,739