XML 55 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt - Narrative (Details)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Apr. 01, 2018
USD ($)
Jan. 01, 2018
USD ($)
Oct. 01, 2017
USD ($)
Sep. 30, 2017
USD ($)
shares
Jul. 31, 2017
USD ($)
$ / shares
shares
Jul. 28, 2017
USD ($)
shares
Nov. 13, 2017
USD ($)
Jul. 31, 2017
USD ($)
$ / shares
shares
Jun. 30, 2017
USD ($)
shares
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
shares
Sep. 30, 2016
USD ($)
Sep. 30, 2017
USD ($)
shares
Sep. 30, 2016
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Jul. 27, 2017
USD ($)
shares
Jul. 06, 2017
Dec. 31, 2016
USD ($)
shares
Debt Instrument [Line Items]                                      
Long-term debt       $ 1,788,000             $ 1,788,000   $ 1,788,000           $ 10,660,000
Extinguishment of debt and accrued interest, net of new borrowings         $ 9,362,000                            
Reduction to shares of common stock outstanding (in shares) | shares         404,587                            
Gain on debt extinguishment                     9,045,000 $ 0 9,045,000 $ 0          
Write-off unamortized discount, debt recapitalization                     $ 89,000   89,000            
Repurchase of common stock (in shares) | shares         404,587                            
Repurchase of common stock, value         $ 121,376               $ 2,325,000            
Stock price (in dollars per share) | $ / shares         $ 0.30     $ 0.30                      
Common stock, shares outstanding (in shares) | shares       36,130,000   36,130,253         36,130,000   36,130,000       36,534,840   36,455,000
Payment for debt extinguishment or debt prepayment cost, cash paid on hand         $ 350,000                            
Proceeds from issuance of debt         $ 2,200,000                            
Debt and accrued interest                                 $ 11,562,260    
Extinguishment of debt and accrued interest           $ 11,562,260                          
Shares of common stock issued in connection with the SRS Note Exchange (in shares) | shares         7,306,930 7,306,930                          
Value of common stock issued       $ 4,000             $ 4,000   $ 4,000           $ 4,000
Common stock, shares issued (in shares) | shares       36,782,000             36,782,000   36,782,000           36,659,000
Principal payment made                         $ 341,000 400,000          
Cash paid during the period for interest                         777,000 841,000          
Total borrowings       $ 2,096,000   $ 2,200,000         $ 2,096,000   $ 2,096,000            
Interest expense                     $ 60,000                
Ownership percentage in subsidiary       100.00%             100.00%   100.00%            
Warrants exercised | shares       0             0   0            
Unamortized debt discount       $ 308,000             $ 308,000   $ 308,000           $ 125,000
Amortization of debt discount                     28,000 $ 18,000 64,000 $ 54,000          
Western Alliance Bank A/R Revolver                                      
Debt Instrument [Line Items]                                      
Proceeds from issuance of debt         $ 500,000                            
Total current borrowing capacity (up to)         $ 1,500,000     $ 1,500,000                      
Borrowing base of eligible accounts receivable         0.85     0.85                      
Principal payment made                     100,000                
Additional availability       49,000             49,000   49,000            
Total borrowings       $ 1,000,000             1,000,000   1,000,000           0
Bridge Bank Loan Agreement Non-Formula Borrowings                                      
Debt Instrument [Line Items]                                      
Proceeds from issuance of debt         $ 600,000                            
Total current borrowing capacity (up to)         600,000     $ 600,000                      
Installment payment due October 1, 2017         400,000                            
Installment payment due January 1, 2018         200,000                            
Installment payment due April 1, 2018         $ 0                            
Interest rate during the period       6.00%                              
Bridge Bank Loan Agreement Non-Formula Borrowings | Prime Rate                                      
Debt Instrument [Line Items]                                      
Basis spread on variable rate         1.75%                            
Prime rate, floor         4.00%                            
Bridge Bank Loan Agreement Non-Formula Borrowings | Scenario, Forecast                                      
Debt Instrument [Line Items]                                      
Cash payment, payment for debt extinguishment $ 200,000 $ 200,000                                  
Bridge Bank Loan Agreement Non-Formula Borrowings | Subsequent Event                                      
Debt Instrument [Line Items]                                      
Principal payment made     $ 200,000                                
Western Alliance Bank                                      
Debt Instrument [Line Items]                                      
Proceeds from issuance of debt         $ 1,100,000                            
Debt covenant, minimum unrestricted cash Amount         200,000     $ 200,000                      
Total borrowings           1,100,000                          
Western Alliance Bank | Subsequent Event                                      
Debt Instrument [Line Items]                                      
Principal payment made             $ 200,000                        
Super G Capital                                      
Debt Instrument [Line Items]                                      
Proceeds from issuance of debt         1,100,000                            
Principal payment made                     4,000                
Monthly installment payment for first three months following closing         33,000                            
Monthly installment payment for months four through twenty-four         68,600                            
Total payments         $ 1,540,000                            
Cash paid during the period for interest                     46,000                
Total borrowings       $ 1,096,000   1,100,000         1,096,000   1,096,000           0
Warrants issued (in shares) | shares         550,000     550,000                      
Exercise price for outstanding warrants (in dollars per share) | $ / shares         $ 0.30     $ 0.30                      
Warrants, term period         3 years                            
Warrant, profit over the term, or cash exit fee implemented (at least)         $ 165,000                            
Change to the fair value of warrant liability                     0   0            
Super G Capital | Warrant                                      
Debt Instrument [Line Items]                                      
Fair value of warrant recorded as derivative liability       165,000             165,000   165,000            
Super G Capital | Scenario, Forecast                                      
Debt Instrument [Line Items]                                      
Total payments                   $ 152,000           $ 823,000      
Expected periodic interest payments                   $ 88,000         $ 46,000 $ 246,000      
Western Alliance Bank And Super G Capital                                      
Debt Instrument [Line Items]                                      
Unamortized debt discount       308,000 335,000 335,000   $ 335,000     308,000   308,000            
Debt issuance costs         170,000     170,000                      
Warrants issued         165,000     165,000                      
Amortization of debt discount                     28,000   27,000            
Notes Payable, Other Payables | SRS Note                                      
Debt Instrument [Line Items]                                      
Long-term debt         0     0                      
Interest rate                                   15.00%  
Debt and accrued interest                 $ 2,530,000                    
Principal                 1,785,000                    
Accrued interest                 $ 745,000               777,568    
Waiver of final installment, number of days                 60 days                    
Extinguishment of debt and accrued interest         $ 2,562,000                            
Extinguishment of debt, accrued interest           $ 777,568   $ 32,000                      
Total borrowings       0             0   0       1,784,692   1,785,000
Amortization of debt discount                     36,000   36,000            
President and CEO | Notes Payable, Other Payables | SRS Note                                      
Debt Instrument [Line Items]                                      
Interest in note payable, percentage         27.30%     27.30% 27.30%                    
Value of common stock issued         $ 699,528     $ 699,528                      
Common stock, shares issued (in shares) | shares         1,806,087     1,806,087                      
Common stock, shares issued, price per share (in dollars per share) | $ / shares         $ 0.387     $ 0.387                      
Main Street Term Loan                                      
Debt Instrument [Line Items]                                      
Repurchase of common stock (in shares) | shares         7,711,517 7,711,517                          
Main Street Term Loan                                      
Debt Instrument [Line Items]                                      
Common stock, shares outstanding (in shares) | shares                 7,711,517                    
Main Street Term Loan | Term Loan                                      
Debt Instrument [Line Items]                                      
Long-term debt         $ 0     $ 0                      
Extinguishment of debt and accrued interest, net of new borrowings         9,000,000                            
Outstanding borrowings                 $ 9,000,000                    
Interest rate                 12.00%                    
Common shares owned by stockholder, percentage                 21.00%                    
Cash payment, payment for debt extinguishment         $ 2,550,000                            
Total borrowings       $ 0             0   0       $ 9,000,000   $ 9,000,000
Amortization of debt discount                     $ 0   $ 0