XML 38 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
5. NOTES PAYABLE AND CONVERTIBLE NOTES (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2016
Dec. 31, 2015
Debt Disclosure [Abstract]    
Long term debt
    March 31, 2016 (UNAUDITED)    

December 31,

2015

 
             
Goldman Sachs - Tranche A Term Loan - LIBOR Interest   $ 40,000,000     $ 40,000,000  
Goldman Sachs - Revolver     2,150,000       -  
Goldman Sachs - MDTL     -       -  
Convertible Notes Payable     1,250,000       1,250,000  
Capitalized lease - financing company, secured by equipment     33,882       37,097  
Equipment loans     364,764       395,118  
Notes payable to seller of Meridian, subordinated debt     1,475,000       1,475,000  
Less: debt discount     (2,040,460 )     (2,152,603 )
Total debt     43,233,186       41,004,612  
Less: current portion     (268,994 )     (417,119 )
Long term debt less current portion   $ 42,964,192     $ 40,587,493  
    December 31, 2015     December 31, 2014  
             
Debt payable to Comerica Bank, senior debt   $ -     $ 8,708,333  
Debt payable to Praesidian Capital Opportunity Fund III, senior lender     -       -  
Debt payable to Praesidian Capital Opportunity Fund III-A, senior lender     -       -  
Goldman Sachs - Tranche A Term Loan - LIBOR Interest     40,000,000       -  
Goldman Sachs - Revolver     -       -  
Goldman Sachs - MDTL     -       -  
Convertible Notes Payable     1,250,000       -  
Capitalized lease - financing company, secured by equipment,     37,097          
Equipment loans     395,118       -  
Notes payable to seller of Meridian, subordinated debt     1,475,000       1,475,000  
Less: debt discount     (2,152,603 )     -  
Total debt     41,004,611       10,183,333  
Less: current portion     (417,119 )     (1,357,143 )
Long term debt less current portion   $ 40,587,493     $ 8,826,190  
Schedule of fund distribution

These funds were distributed as follows:

 

Payoff of short term bridge financing   $ 432,938  
Payoff of lines of credit with Commerica Bank     1,745,799  
Payoff of senior debt to Comerica Bank     7,953,433  
Refinancing fees     712,830  
    $ 10,845,000  

 

The funds to payoff the Praesidian notes were distributed as follows:

 

Aggregate outstanding principal balance of the Notes   $ 10,845,043  
Aggregate accrued but unpaid interest on the Notes     82,844  
Prepayment Premium     325,351  
Accrued PIK     9,941  
Tax Liability     150,000  
Accrued but unpaid fees and expenses     4,000  
Payoff Amount   $ 11,417,179  

On August 6, 2015, the Company refinanced its long-term debt payable to Comerica Bank. Proceeds from notes issued by the Company to Praesidian Capital Opportunity Fund III, LP and Praesidian Capital Opportunity Fund III-A, LP (together referred to as Praesidian) were $10,845,000. These funds were distributed as follows:

 

Payoff of short term bridge financing   $ 432,938  
Payoff of lines of credit with Commerica Bank     1,745,799  
Payoff of senior debt to Comerica Bank     7,953,433  
Refinancing fees     712,830  
    $ 10,845,000  

 

The proceeds of the loans were used to partially fund the acquisitions referenced above and refinance existing debt with Praesidian, among other things. The funds to payoff the Praesidian notes were distributed as follows:

 

Aggregate outstanding principal balance of the Notes   $ 10,845,043  
Aggregate accrued but unpaid interest on the Notes     82,844  
Prepayment Premium1     325,351  
Accrued PIK     9,941  
Tax Liability     150,000  
Accrued but unpaid fees and expenses     4,000  
Payoff Amount   $ 11,417,179  

 

Schedule of Fair value calculation
   

March 31,

2016

   

December 31,

2015

 
Purchase Price   $ 450,000     $ 450,000  
Time to expiration   12/22/2023     12/22/2023  
Risk-free interest rate     1.60 %     2.15 %
Estimated volatility     45 %     45 %
Dividend     0 %     0 %
Stock price on March 31, 2016   $ 1.80     $ 1.90  
Expected forfeiture rate     0 %     0 %

The key inputs used in the December 22, 2015 fair value calculations were as follows:

 

    December 22, 2015  
Current exercise price   $ 0.025  
Time to expiration   8/6/2016  
Risk-free interest rate     0.33 %
Estimated volatility     230 %
Dividend     0 %
Stock price on December 22, 2015   $ 1.50  
Expected forfeiture rate     0 %

 

The key inputs used in the December 22, and December 31, 2015 fair value calculations were as follows:

 

    December 22, 2015  
Purchase Price   $ 450,000  
Time to expiration   12/22/2023  
Risk-free interest rate     2.11 %
Estimated volatility     45 %
Dividend     0 %
Stock price on December 22, 2015   $ 1.50  
Expected forfeiture rate     0 %

 

    December 31, 2015  
Purchase Price   $ 450,000  
Time to expiration   12/22/2023  
Risk-free interest rate     2.15 %
Estimated volatility     45 %
Dividend     0 %
Stock price on December 31, 2015   $ 1.90  
Expected forfeiture rate     0 %

 

Schedule of Change in the market value
Fair value of warrants @ December 31, 2015   $ 2,820,000  
         
Unrealized gain on derivative liability     (180,000 )
         
Fair value of warrants @ March 31, 2016   $ 2,640,000  
Fair value of warrants @ December 31, 2014   $ -  
         
Issuance of Praesdian warrants @ August 6, 2015     904,427  
         
Unrealized loss on derivative liability     1,004,213  
         
Cancellation of Praesidian warrants @ December 22, 2015     (1,908,640 )
         
Issuance of Goldman warrants @ December 22, 2015     2,160,000  
         
Unrealized loss on derivative liability     660,000  
         
Fair value of warrants @ December 31, 2015   $ 2,820,000