XML 53 R42.htm IDEA: XBRL DOCUMENT v3.4.0.3
Debt (Details) - USD ($)
3 Months Ended
Mar. 28, 2016
Feb. 25, 2016
Feb. 16, 2016
Apr. 17, 2015
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
Loan and Security Agreements [Line Items]              
Common stock, par value (in dollars per share) $ 0.04       $ 0.04   $ 0.04
Number of shares to be purchased under warrant (in shares)         8,152,174    
Fair value adjustment of warrants         $ 59,000    
Stock issued (in shares) 10,000,000            
Fair value              
Loan and Security Agreements [Line Items]              
Derivative liability         887,000    
Line of credit | 2013 Loan and Security Agreement              
Loan and Security Agreements [Line Items]              
Maximum borrowing capacity         $ 7,000,000    
Loan maximum defined, based on eligible receivables (as percent)         85.00%    
Borrowings outstanding         $ 2,600,000    
Available borrowing availability         $ 300,000    
Interest rate, stated percentage (as percent)         6.00%    
Effective interest rate (as percent)         6.00%    
Commitment fee as percent of revolving credit limit         1.00%    
Commitment fee         $ 30,000 $ 50,000  
Debt covenant, minimum EBITDA amount for the three month period ending March 31, 2016 $ 1,600,000            
Debt covenant, minimum EBITDA amount for the six month period ending June 30, 2016 2,000,000            
Debt covenant, minimum EBITDA amount for the nine month period ending September 30, 2016 1,100,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending December 31, 2016 800,000            
Debt covenant, additional equity required (not less than) 4,000,000.0            
Line of credit | 2013 Loan and Security Agreement | Other Assets              
Loan and Security Agreements [Line Items]              
Deferred issuance costs, net         $ 300,000    
Line of credit | 2013 Loan and Security Agreement | Prime rate              
Loan and Security Agreements [Line Items]              
Spread on variable rate (as percent)         2.75%    
Line of credit | 2013 Loan and Security Agreement | LIBOR 90 day rate              
Loan and Security Agreements [Line Items]              
Spread on variable rate (as percent)         5.25%    
Loans payable              
Loan and Security Agreements [Line Items]              
Amount of term loan         $ 5,000,000    
Loans payable | Credit agreement              
Loan and Security Agreements [Line Items]              
Deferred issuance costs, net         $ 139,000   $ 163,000
Debt covenant, minimum EBITDA amount for the three month period ending March 31, 2016 1,600,000            
Debt covenant, minimum EBITDA amount for the six month period ending June 30, 2016 2,000,000            
Debt covenant, minimum EBITDA amount for the nine month period ending September 30, 2016 1,100,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending December 31, 2016 800,000            
Debt covenant, additional equity required (not less than) 500,000.0            
Amount of term loan       $ 5,000,000      
Origination fee       100,000      
Maximum aggregate revenue-based payment       $ 600,000      
First principal payment     $ 500,000        
Interest expense     200,000        
Total periodic payment amount     $ 700,000        
Variable rate floor, percent       1.00%      
Exit fee as a percent of aggregate principal       8.00% 8.00%    
Debt covenant, minimum aggregate revenue for twelve month period ending March 31, 2016 33,000,000.0            
Debt covenant, minimum aggregate revenue for twelve month period ending June 30, 2016 34,000,000            
Debt covenant, minimum aggregate revenue for twelve month period ending September 30, 2016 37,000,000            
Debt covenant, minimum aggregate revenue for twelve month period ending December 31, 2016 40,000,000            
Debt covenant, minimum aggregate revenue for twelve month period ending each fiscal quarter thereafter 45,000,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending March 31, 2017 500,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending June 30, 2017 900,000            
Debt covenant, minimum EBITDA amount for the twelve month period ending September 30, 2017 $ 2,500,000            
Common stock, par value (in dollars per share) $ 0.04 $ 0.04          
Stock issued $ 100,000 $ 50,000          
Debt covenant, maximum debt outstanding       $ 250,000.00      
Number of shares to be purchased under warrant (in shares)       8,152,174      
Exercise price of warrant (in dollars per share)       $ 0.46      
Debt discount       $ 2,700,000 $ 2,374,000   $ 2,785,000
Expected volatility rate (as percent)       85.00%      
Risk free interest rate (as percent)       1.40%      
Dividend rate (as percent)       0.00%      
Expected term       7 years      
Value of warrant to be issued is debt instrument is not paid         1,250,000    
Stock issued (in shares)   454,545          
Loans payable | Credit agreement | Contingently Issuable Warrant              
Loan and Security Agreements [Line Items]              
Expected volatility rate (as percent)       81.40%      
Risk free interest rate (as percent)       1.54%      
Dividend rate (as percent)       0.00%      
Expected term       7 years      
Value of warrant to be issued is debt instrument is not paid       $ 1,250,000 $ 1,250,000    
Loans payable | Credit agreement | Annual Aggregate Revenue Up To And Including $20 million              
Loan and Security Agreements [Line Items]              
Percent of aggregate revenue for quarterly payments       8.50%      
Annual aggregate revenue limit       $ 20,000,000      
Loans payable | Credit agreement | Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million              
Loan and Security Agreements [Line Items]              
Percent of aggregate revenue for quarterly payments       7.00%      
Loans payable | Credit agreement | Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million | Minimum              
Loan and Security Agreements [Line Items]              
Annual aggregate revenue limit       $ 20,000,000      
Loans payable | Credit agreement | Annual Aggregate Revenue Greater Than $20 Million Up To And Including $30 Million | Maximum              
Loan and Security Agreements [Line Items]              
Annual aggregate revenue limit       $ 30,000,000      
Loans payable | Credit agreement | Annual Aggregate Revenue Greater Than $30 million              
Loan and Security Agreements [Line Items]              
Percent of aggregate revenue for quarterly payments       5.00%      
Annual aggregate revenue limit       $ 30,000,000      
Loans payable | Credit agreement | LIBOR              
Loan and Security Agreements [Line Items]              
Spread on variable rate (as percent)       14.00% 14.00%