Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2016 | May 03, 2016 | |
Document And Entity Information [Abstract] | ||
Document Type | 10-Q/A | |
Amendment Flag | true | |
Amendment Description | On November 1, 2016, the Audit Committee of the Board of Directors of InfuSystem Holdings, Inc. (the “Company”) concluded, after review and discussion with management, that the Company’s audited financial statements for the fiscal year ended December 31, 2015, and the Company’s unaudited financial statements for each of the fiscal quarters ended March 31, 2015 through June 30, 2016 (collectively, the “Financial Statements”) should no longer be relied upon. This Amendment No. 1 to the Company’s Quarterly Report on Form 10-Q (this “Form 10-Q/A”) for the three months ended March 31, 2016, which was filed with the U.S. Securities and Exchange Commission (“SEC”) on May 10, 2016 (the “Original Form 10-Q”), restates the Company’s consolidated financial statements as of and for the three months ended March 31, 2016 and amends the related Notes and disclosures thereto, including the Company’s controls and procedures. | |
Document Period End Date | Mar. 31, 2016 | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q1 | |
Trading Symbol | INFU | |
Entity Registrant Name | InfuSystem Holdings, Inc | |
Entity Central Index Key | 1,337,013 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 22,623,987 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Current Assets: | ||
Cash and cash equivalents | $ 569 | $ 818 |
Accounts receivable, less allowance for doubtful accounts of $5,058 and $4,737 at March 31, 2016 and December 31, 2015, respectively | 13,025 | 12,622 |
Inventory | 2,622 | 1,916 |
Other current assets | 1,087 | 861 |
Deferred income taxes | 2,743 | 2,743 |
Total Current Assets | 20,046 | 18,960 |
Medical equipment held for sale or rental | 2,426 | 2,277 |
Medical equipment in rental service, net of accumulated depreciation | 29,799 | 27,837 |
Property & equipment, net of accumulated depreciation | 2,308 | 2,370 |
Intangible assets, net | 31,833 | 31,534 |
Deferred income taxes | 12,080 | 12,128 |
Other assets | 260 | 251 |
Total Assets | 98,752 | 95,357 |
Current Liabilities: | ||
Accounts payable | 8,014 | 6,586 |
Current portion of long-term debt | 5,177 | 5,060 |
Other current liabilities | 2,462 | 3,641 |
Total Current Liabilities | 15,653 | 15,287 |
Long-term debt, net of current portion | 32,433 | 29,750 |
Total Liabilities | 48,086 | 45,037 |
Stockholders' Equity: | ||
Preferred stock, $.0001 par value: authorized 1,000,000 shares; none issued | ||
Common stock, $.0001 par value: authorized 200,000,000 shares; issued and outstanding 22,767,052 and 22,569,392, respectively, as of March 31, 2016 and 22,739,550 and 22,541,890, respectively, as of December 31, 2015 | 2 | 2 |
Additional paid-in capital | 91,543 | 91,238 |
Retained deficit | (40,879) | (40,920) |
Total Stockholders' Equity | 50,666 | 50,320 |
Total Liabilities and Stockholders' Equity | $ 98,752 | $ 95,357 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Statement of Financial Position [Abstract] | ||
Accounts receivable, allowance for doubtful accounts | $ 5,058 | $ 4,737 |
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 1,000,000 | 1,000,000 |
Preferred stock, shares issued | 0 | 0 |
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 200,000,000 | 200,000,000 |
Common stock, shares issued | 22,767,052 | 22,739,550 |
Common stock, shares outstanding | 22,569,392 | 22,541,890 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Net revenues: | ||
Rentals | $ 16,488 | $ 14,966 |
Product Sales | 1,806 | 1,586 |
Net revenues | 18,294 | 16,552 |
Cost of revenues: | ||
Cost of revenues - Product, service and supply costs | 3,506 | 3,015 |
Cost of revenues - Pump depreciation and disposals | 2,231 | 1,621 |
Gross profit | 12,557 | 11,916 |
Selling, general and administrative expenses: | ||
Provision for doubtful accounts | 1,747 | 1,194 |
Amortization of intangibles | 912 | 631 |
Selling and marketing | 2,815 | 2,737 |
General and administrative | 6,669 | 5,975 |
Total selling, general and administrative | 12,143 | 10,537 |
Operating income | 414 | 1,379 |
Other income (expense): | ||
Interest expense | (305) | (672) |
Loss on extinguishment of long term debt | (1,599) | |
Other income | 20 | 19 |
Total other expense | (285) | (2,252) |
Income (loss) before income taxes | 129 | (873) |
Income tax (expense) benefit | (88) | 354 |
Net income (loss) | $ 41 | $ (519) |
Net income (loss) per share: | ||
Basic | $ 0 | $ (0.02) |
Diluted | $ 0 | $ (0.02) |
Weighted average shares outstanding: | ||
Basic | 22,548,538 | 22,308,730 |
Diluted | 23,039,256 | 22,308,730 |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Statement of Cash Flows [Abstract] | ||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | $ 337 | $ (1,392) |
INVESTING ACTIVITIES | ||
Purchase of medical equipment and property | (3,274) | (3,670) |
Proceeds from sale of medical equipment and property | 884 | 1,118 |
NET CASH USED IN INVESTING ACTIVITIES | (2,390) | (2,552) |
FINANCING ACTIVITIES | ||
Principal payments on revolving credit facility, term loans and capital lease obligations | (15,369) | (39,180) |
Cash proceeds from revolving credit facility | 17,081 | 45,980 |
Debt issuance costs | (147) | |
Common stock repurchased to satisfy statutory withholding on employee stock based compensation plans | (33) | |
Cash proceeds from stock plans | 125 | |
NET CASH PROVIDED BY FINANCING ACTIVITIES | 1,804 | 6,653 |
Net change in cash and cash equivalents | (249) | 2,709 |
Cash and cash equivalents, beginning of period | 818 | 515 |
Cash and cash equivalents, end of period | $ 569 | $ 3,224 |
Basis of Presentation, Nature o
Basis of Presentation, Nature of Operations and Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2016 | |
Accounting Policies [Abstract] | |
Basis of Presentation, Nature of Operations and Summary of Significant Accounting Policies | 1. Basis of Presentation, Nature of Operations and Summary of Significant Accounting Policies The terms “InfuSystem”, “the Company”, “we”, “our” and “us” are used herein to refer to InfuSystem Holdings, Inc. and its subsidiaries. InfuSystem Holdings, Inc. is a leading provider of infusion pumps and related services. The Company services hospitals, oncology practices and other alternative site healthcare providers. Headquartered in Madison Heights, Michigan, the Company delivers local, field-based customer support, and also operates pump repair Centers of Excellence in Michigan, Kansas, California, Texas, Georgia and Ontario, Canada. The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information. Accordingly, the unaudited condensed consolidated financial statements do not include all of the information and notes required by U.S. Generally Accepted Accounting Principles (“GAAP”) for complete financial statements. The accompanying unaudited condensed consolidated financial statements include all adjustments, composed of normal recurring adjustments, considered necessary by management to fairly state the Company’s results of operations, financial position and cash flows. The operating results for the interim periods are not necessarily indicative of results that may be expected for any other interim period or for the full year. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K/A for the year ended December 31, 2015 as filed with the SEC. The unaudited condensed consolidated financial statements are prepared in conformity with GAAP, which requires the use of estimates, judgments and assumptions that affect the amounts of assets and liabilities at the reporting date and the amounts of revenue and expenses in the periods presented. The Company believes that the accounting estimates employed are appropriate and the resulting balances are reasonable; however, due to the inherent uncertainties in making estimates, actual results could differ from the original estimates, requiring adjustments to these balances in future periods. |
Restatement of Previously Issue
Restatement of Previously Issued Consolidated Financial Statements | 3 Months Ended |
Mar. 31, 2016 | |
Accounting Changes and Error Corrections [Abstract] | |
Restatement of Previously Issued Consolidated Financial Statements | 2. Restatement of Previously Issued Consolidated Financial Statements Subsequent to the filing of the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2016 with the SEC on May 10, 2016, management identified historical accounting errors principally related to a calculation error resulting in an overstatement of estimated accounts receivable collections. Due to the nature of the industry and the reimbursement environment in which the Company operates, certain estimates are required to record net revenues and accounts receivable at their net realizable value. Accounts receivable are reported at the estimated net realizable amounts from patients, third-party payors and other direct pay customers for goods provided and services rendered. The Company performs periodic analyses to assess the accounts receivable balances. The Company records an allowance for doubtful accounts and contractual allowance (to reduce gross billed charges to a contractual or estimated net realizable value from third-party payors) based on management’s assessment of historical and expected estimated collectability of the accounts such that the recorded amounts reflect estimated net realizable value. Upon determination that an account is uncollectible, the account is written-off and charged to the allowance for doubtful accounts for patients or the contractual allowance for third-party payors. The Company’s allowance for doubtful accounts and contractual allowance are a reduction to accounts receivable on the Company’s consolidated financial position. Additions to the contractual allowance each period offset gross billed charges, which are not publicly reported in the Company’s filings, to arrive at net revenue, which is publicly reported in the Company’s consolidated results of operations. Additions to the allowance for doubtful accounts, however, impact the bad debt expense line item of the Company’s consolidated results of operations. The Company discovered that it has been applying an incorrect cash collection percentage due to a calculation error when calculating the historical collection percentage from certain billings to third-parties. This calculation error resulted in an overstatement of historical cash collection percentages from this revenue, which was then used to estimate future cash collections relative to an outstanding accounts receivable balance. The calculation error affects only the Company’s rentals of infusion pumps to patients, which are paid for by third-party insurance payors. Revenue resulting from sales, service and rentals directly billed to health care providers is not impacted by this calculation error. The impact on the Company’s financial statements for the fiscal quarters ended March 31, 2016 and 2015 is to increase the provision for contractual allowance (thereby reducing accounts receivable as shown on the balance sheet) as follows: Three Months Ended March 31, March 31, (in thousands) 2016 2015 Unaudited quarterly impact $ 750 $ 173 The impact of these amounts are included in the following items on the Company’s consolidated financial statements for the fiscal quarters ended March 31, 2016 and 2015, respectively: Consolidated Balance Sheet: Consolidated Statement of Operations: Accounts receivable, net Rental revenues Total Current Assets Net revenues Deferred income taxes Gross profit Total Assets Operating income Retained deficit Income before income taxes Total Stockholders’ Equity Income tax (expense) benefit Total Liabilities and Stockholders’ Equity Net income Net income per basic and diluted share The following tables present the effect of the correction discussed above and other adjustments on selected line items of our previously reported consolidated statement of operations for the fiscal quarters ended March 31, 2016 and 2015, respectively. March 31, 2016 March 31, 2015 As Adjustment As As Adjustment As Statement of Operations: Net revenues: Rentals $ 17,238 $ (750 ) $ 16,488 $ 15,139 $ (173 ) $ 14,966 Net revenues 19,044 (750 ) 18,294 16,725 (173 ) 16,552 Gross profit 13,307 (750 ) 12,557 12,089 (173 ) 11,916 Operating income 1,164 (750 ) 414 1,552 (173 ) 1,379 Income (loss) before income taxes 879 (750 ) 129 (700 ) (173 ) (873 ) Income tax (expense) benefit (384 ) 296 (88 ) 285 69 354 Net income (loss) 495 (454 ) 41 (415 ) (104 ) (519 ) Net income (loss) per share: Basic $ 0.02 $ (0.02 ) $ — $ (0.02 ) $ — $ (0.02 ) Diluted $ 0.02 $ (0.02 ) $ — $ (0.02 ) $ — $ (0.02 ) The following tables present the effect of the correction discussed above and other adjustments on selected line items of our previously reported consolidated balance sheet as of March 31, 2016 and 2015, respectively. March 31, 2016 March 31, 2015 As Adjustment As As Adjustment As Balance Sheet: Accounts receivable, net $ 15,359 $ (2,334 ) $ 13,025 $ 11,498 $ (173 ) $ 11,325 Total Current Assets 22,380 (2,334 ) 20,046 20,082 (173 ) 19,909 Deferred income taxes 11,158 922 12,080 14,143 69 14,212 Total Assets 100,164 (1,412 ) 98,752 87,466 (104 ) 87,362 Retained deficit (39,467 ) (1,412 ) (40,879 ) (44,119 ) (104 ) (44,223 ) Total Stockholders’ Equity 52,078 (1,412 ) 50,666 46,325 (104 ) 46,221 Total Liabilities and Stockholders’ Equity $ 100,164 $ (1,412 ) $ 98,752 $ 87,466 $ (104 ) $ 87,362 |
Business Combination
Business Combination | 3 Months Ended |
Mar. 31, 2016 | |
Business Combinations [Abstract] | |
Business Combination | 3. Business Combination On April 20, 2015 (the “Closing Date”), the Company acquired substantially all of the assets of Ciscura Holding Company, Inc. and its subsidiaries (“Ciscura”) for $6.2 million in cash, based on the final number of pumps acquired and the associated treatments, which were generated during the 90-day period post-closing from the approximately 100 medical facility relationships Ciscura had prior to the acquisition. The Company acquired approximately 1,800 infusion pumps, its four-person field sales team, as well as its facilities management personnel, which have become the foundation of the Company’s new Southeast facility. Ciscura, based in Alpharetta, GA, was a privately-held Southeastern regional provider of ambulatory infusion pumps and services to medical facilities and provides the Company with a new regional warehouse and service facility that are in close proximity to a number of our largest existing customers, in addition to new customers previously serviced by Ciscura, enabling same day service for equipment and supplies to much of the Southeast region. The Company used available borrowings under its Credit Facility to finance the acquisition and associated expenses. Final Purchase Price Allocation Pursuant to Accounting Standards Codification (“ASC”) 805, Business Combinations , Amount Medical equipment in rental service $ 2,289 Trade names and Trademarks 23 Customer relationships 3,393 Furniture and fixtures 20 Leasehold improvements 185 Non-competition agreements 246 Total - final purchase price $ 6,156 Acquired property and equipment are being depreciated on a straight-line basis with estimated remaining lives ranging from 1 year to 7 years. Unaudited Pro Forma Financial Information The unaudited pro forma financial information in the table below summarizes the combined results of operations of the Company and Ciscura as though the companies had been combined as of the beginning of the three-month period ended March 31, 2015. The pro forma financial information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of the period presented nor is it indicative of future results. The Company did not disclose the revenue and income of Ciscura separately as it is not practical due to the fact that the operations are substantially integrated. The following pro forma financial information presented also includes the pro forma depreciation and amortization charges from acquired tangible and intangible assets, and related tax effects for the three months ended March 31, 2015 (in thousands): March 31, (Restated) Revenue $ 17,418 Net income $ (430 ) |
Medical Equipment and Property
Medical Equipment and Property | 3 Months Ended |
Mar. 31, 2016 | |
Text Block [Abstract] | |
Medical Equipment and Property | 4. Medical Equipment and Property Medical equipment consisted of the following as of March 31, 2016 and December 31, 2015 (in thousands): March 31, December 31, 2016 2015 Medical Equipment held for sale or rental $ 2,426 $ 2,277 Medical Equipment in rental service 56,785 53,681 Medical Equipment in rental service - pump reserve (291 ) (232 ) Accumulated depreciation (26,695 ) (25,612 ) Medical Equipment in rental service - net 29,799 27,837 Total $ 32,225 $ 30,114 Depreciation expense for medical equipment for the three months ended March 31, 2016 was $1.5 million, compared to $1.0 million for the same prior year period, which was recorded in cost of revenues – pump depreciation and disposals, for each period. Depreciation expense for property and equipment for the three months ended March 31, 2016 and 2015 was $0.1 million. This expense was recorded in general and administrative expenses. |
Intangible Assets
Intangible Assets | 3 Months Ended |
Mar. 31, 2016 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Intangible Assets | 5. Intangible Assets The carrying amount and accumulated amortization of intangible assets as of March 31, 2016 and December 31, 2015, are as follows (in thousands): March 31, 2016 Gross Accumulated Net Nonamortizable intangible assets Trade names $ 2,000 $ — $ 2,000 Amortizable intangible assets Trade names 23 21 2 Physician and customer relationships 32,865 17,493 15,372 Physician and customer relationships - Ciscura 3,394 156 3,238 Non-competition agreements 1,094 961 133 Software 11,717 629 11,088 Total nonamortizable and amortizable intangible assets $ 51,093 $ 19,260 $ 31,833 December 31, 2015 Gross Accumulated Net Nonamortizable intangible assets Trade names $ 2,000 $ — $ 2,000 Amortizable intangible assets Trade names 23 15 8 Physician and customer relationships 32,865 16,946 15,919 Physician and customer relationships - Ciscura 3,393 103 3,290 Non-competition agreements 1,094 930 164 Software 11,942 1,789 10,153 Total nonamortizable and amortizable intangible assets $ 51,317 $ 19,783 $ 31,534 Amortization expense for the three months ended March 31, 2016 was $0.9 million compared to $0.6 million for the three months ended March 31, 2015. Expected annual amortization expense for intangible assets recorded as of March 31, 2016, is as follows (in thousands): 4/1- 12/31/2016 2017 2018 2019 2020 2021 and Amortization expense $ 4,158 $ 5,301 $ 4,936 $ 5,451 $ 2,590 $ 7,397 |
Debt
Debt | 3 Months Ended |
Mar. 31, 2016 | |
Debt Disclosure [Abstract] | |
Debt | 6. Debt On March 23, 2015, the Company and its direct and indirect subsidiaries (the “Borrowers”) entered into a credit agreement (the “Credit Agreement”) with JPMorgan Chase Bank, N.A., as lender (the “Lender”). The Credit Agreement consists of a $27.0 million Term Loan A, up to an $8.0 million Term Loan B and a $10.0 million revolving credit facility (the “Revolver”), all of which mature on March 23, 2020, collectively (the “Credit Facility”). On March 23, 2015, the Borrowers drew $27.0 million under the Term A Loan to repay and terminate the previously existing credit facility under the credit agreement dated November 30, 2012, as amended, by and among the Company, its direct and indirect subsidiaries, Wells Fargo Bank, National Association, as administrative agent, and certain lenders party thereto (the “WF Facility”).As of March 31, 2016, Term Loan B had a balance of $6.1 million. As of March 31, 2016, interest on the Credit Facility is payable at the Borrower’s choice as a (i) Eurodollar Loan, which bears interest at a per annum rate equal to LIBOR Plus a margin ranging from 2.00% to 2.50% or (ii) CBFR Loan, which bears interest at a per annum rate equal to (a) the Lender’s prime rate or (b) LIBOR for a 30-day interest period Plus 2.50%, in each case, plus a margin ranging from -0.75% to -0.25%. The actual rate at March 31, 2016 was 2.93% (LIBOR of 0.43% plus 2.50%). The availability under the Revolver is based upon the Borrower’s eligible accounts receivable and eligible inventory and is comprised as follows (in thousands): March 31, December 31, 2016 2015 Revolver: Gross Availability $ 10,000 $ 10,000 Outstanding Draws (3,780 ) — Letter of Credit — (81 ) Landlord Reserves (45 ) (37 ) Availability on Revolver $ 6,175 $ 9,882 To secure repayment of the obligations of the Borrowers, each Borrower has granted to the Lender, for the benefit of various secured parties, a first priority security interest in substantially all of the personal property assets of each of the Borrowers. In addition, the Company has pledged the shares of InfuSystem Holdings USA, Inc. (“Holdings USA”) and Holdings USA has pledged the shares of each of InfuSystem, Inc. and First Biomedical, Inc. and the equity interests of IFC, LLC to the Lender, for the benefit of the secured parties, to further secure the obligations under the Credit Agreement. In addition, the Credit Agreement requires the Borrowers to maintain the following financial covenant obligations: (i) a minimum fixed charge coverage ratio of 1.25:1.00; (ii) a maximum total leverage ratio ranging from 3.00:1.00 to 2.25:1.00 during specified periods; and (iii) a minimum net worth of $37.5 million. The restatement error and the Company’s decision to prepay debt, would have resulted in the Company being non-compliant with its fixed charge coverage ratio covenant as of March 31, 2016, however, as of June 30, 2016, the Company would have been in compliance. As a result of the Company’s restatement of prior consolidated financial statements described herein, the following Events of Default occurred: (i) an Event of Default that results from breach of the Fixed Charge Coverage covenant as of March 31, 2016 as required under Section 6.12(b); and (ii) an Event of Default that results from the unintentional misrepresentations made prior to the date of the First Amendment in connection with the certification as to the accuracy of the financial statements and compliance certificate delivered pursuant to Section 5.01 as they relate solely to the source of the error that has necessitated the restatement discussed herein. In order to cure these violations, the Company entered into the First Amendment to Credit Agreement and Waiver on December 5, 2016. This First Amendment amends the Credit Agreement in the following material respects: (i) a waiver of the Event of Default that results from the failure to timely deliver the unaudited financial statements for the fiscal quarter ended September 30, 2016 as required under Section 5.01(b) and (c); (ii) a waiver of the Event of Default that results from breach of the Fixed Charge Coverage covenant as of March 31, 2016 as required under Section 6.12(b); (iii) a waiver of the Event of Default that results from the unintentional misrepresentations made prior to the date of the First Amendment in connection with the certification as to the accuracy of the financial statements and compliance certificate delivered pursuant to Section 5.01 as they relate solely to the source of the error that has necessitated the restatement discussed herein; (iv) a restructuring of the credit facility that will effectively consolidate Term Loan A and Term Loan B into a single Term Loan resulting in a new total drawn amount of $32 million under the Term Loan with the approximately $5 million excess over the current aggregate drawn amounts under Term Loan A and Term Loan B to be available to reduce the Company’s drawings under the revolving credit line; (v) set the maturity of the new Term Loan described in item (iv) and the revolving credit line to five years from the effective date of the First Amendment; (vi) set the quarterly mandatory principal payment due on the Term Loan to $1.3 million due on the last business day of each fiscal quarter with any remaining unpaid and outstanding amount due at maturity; (vii) amend the deadline for delivery of consolidated financial statements to allow for the delivery of such statements for the quarter ended September 30, 2016 by December 16, 2016; (viii) amend the deadline for delivery of the Company’s annual financial plan and forecast to 30 days after the end of each fiscal year; (ix) amend the Leverage Ratio covenant to provide for the following schedule of maximum permitted ratios: (i) 3.0 to 1.0 at any time on or after the effective date but prior to December 31, 2015, (ii) 2.75 to 1.0 at any time on or after December 31, 2015 but prior to March 31, 2017, (iii) 2.50 to 1.0 at any time on or after March 31, 2017 but prior to March 31, 2018 or (iv) 2.25 to 1.00 at any time on or after March 31, 2018; (x) amend the definition of EBITDA to provide for the exclusion of certain one-time expenses directly related to the financial restatement described herein; (xi) amend Section 8.01(a) to replace references to “Jonathan Foster” with “Christopher Downs”. As a result of the waivers of Events of Default contained within the First Amendment to Credit and Waiver Agreement described herein, as of March 31, 2016, the Company was in compliance with all such covenants. The Company occasionally enters into capital leases to finance the purchase of ambulatory infusion pumps. The pumps are capitalized into medical equipment in rental service at their fair market value, which equals the value of the future minimum lease payments and are depreciated over the useful life of the pumps. The Company had approximate future maturities of loans and capital leases as of March 31, 2016 as follows (in thousands): 2016 2017 2018 2019 2020 Total Term Loan A (a) $ — $ 3,860 $ 3,860 $ 3,860 $ 9,630 $ 21,210 Term Loan B 681 908 1,136 1,136 2,261 6,122 Unamortized value of the debt issuance costs (b) (25 ) (31 ) (31 ) (31 ) (8 ) (126 ) Revolver — — — — 3,780 3,780 Capital Leases 2,585 2,561 1,361 117 — 6,624 Total $ 3,241 $ 7,298 $ 6,326 $ 5,082 $ 15,663 $ 37,610 (a) The Company has prepaid its Term Loan A principal payments due on June 30, 2016, September 30, 2016 and December 31, 2016. Each of these payments is $965, representing a total prepayment of $2,895 (b) Includes the reclassification of the debt issuance costs as a result of the Company adopting ASU 2015-03 The following is a breakdown of the Company’s current and long-term debt (including capital leases) as of March 31, 2016 and December 31, 2015 (in thousands): March 31, 2016 December 31, 2015 Current Long-Term Long-Term Total Current Long-Term Total Term Loans $ 1,873 $ 25,459 $ 27,332 Term Loans $ 1,873 $ 26,651 $ 28,524 Unamortized value of the debt issuance costs (a) $ — $ (126 ) (126 ) Unamortized value of the debt issuance costs (a) $ — $ (134 ) (134 ) Revolver — 3,780 3,780 Revolver — — — Capital Leases 3,304 3,320 6,624 Capital Leases 3,187 3,233 6,420 Total $ 5,177 $ 32,433 $ 37,610 Total $ 5,060 $ 29,750 $ 34,810 (a) Includes the reclassification of the debt issuance costs as a result of the Company adopting ASU 2015-03 |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2016 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | 7. Income Taxes During the three months ended March 31, 2016, the Company recorded income tax expense of $0.1 million. The Company recorded an income tax benefit of $0.4 million for the same prior year period. In computing its income tax provision, the Company estimates its effective tax rate for the full year and applies that rate to income earned through the reporting period. The Company’s effective income tax rate for the three months ended March 31, 2016 was 68.2% compared to 40.4% for the same prior year period. |
Commitments, Contingencies and
Commitments, Contingencies and Litigation | 3 Months Ended |
Mar. 31, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments, Contingencies and Litigation | 8. Commitments, Contingencies and Litigation From time to time in the ordinary course of its business, the Company may be involved in legal proceedings, the outcomes of which may not be determinable. The Company has insurance policies covering potential losses where such coverage is cost effective. The Company is not, at this time, involved in any legal proceedings that the Company believes could have a material effect on the Company’s financial condition, results of operations or cash flows. |
Earnings (Loss) Per Share
Earnings (Loss) Per Share | 3 Months Ended |
Mar. 31, 2016 | |
Earnings Per Share [Abstract] | |
Earnings (Loss) Per Share | 9. Earnings (Loss) Per Share Basic income (loss) per share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted income (loss) per share assumes the issuance of potentially dilutive shares of common stock during the period. The following table reconciles the numerators and denominators of the basic and diluted income (loss) per share computations: Three Months Ended March 31 2016 2015 (Restated) (Restated) Numerator: Net income (loss) (in thousands) $ 41 $ (519 ) Denominator: Weighted average common shares outstanding: Basic 22,548,538 22,308,730 Dilutive effect of non-vested awards 490,718 — Diluted 23,039,256 22,308,730 Net income (loss) per share: Basic $ 0.00 $ (0.02 ) Diluted $ 0.00 $ (0.02 ) For the three months ended March 31, 2016, 0.1 million of stock options were not included in the calculation because they would have an anti-dilutive effect. For the three months ended March 31, 2015, 0.3 million of stock options were not included in the calculation because they would have an anti-dilutive effect. |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2016 | |
Subsequent Events [Abstract] | |
Subsequent Events | 10. Subsequent Events The Company has evaluated subsequent events through the date of issuance for the unaudited condensed consolidated financial statements. |
Recent Accounting Pronouncement
Recent Accounting Pronouncements and Developments | 3 Months Ended |
Mar. 31, 2016 | |
Accounting Changes and Error Corrections [Abstract] | |
Recent Accounting Pronouncements and Developments | 11. Recent Accounting Pronouncements and Developments In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-03, Interest – Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs (“ASU 2015-03”), and, in August 2015, the FASB issued ASU No. 2015-15, Interest – Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements—Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting (“ASU 2015-15”). ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. ASU 2015-15 then clarified that debt issuance costs related to a line-of-credit arrangement can be presented as an asset on the balance sheet, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. These ASUs are effective for fiscal years beginning after December 15, 2015, and for interim periods within those fiscal years. The Company adopted this guidance as of January 1, 2016, and as a result, have recast the December 31, 2015 consolidated balance sheet to conform to the current period presentation. The adoption of this standard reduced previously presented other assets and long-term debt by $0.1million, based upon the balance of unamortized debt issuance costs relating to its Credit Facility as of December 31, 2015. On May 28, 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will supersede the existing revenue recognition guidance in U.S. GAAP when it becomes effective and permits the use of either a retrospective or cumulative effect transition method. In August 2015, the FASB issued ASU No. 2015-14, deferring the effective date of ASU 2014-09 by one year, from January 1, 2017 to January 1, 2018. The Company plans to adopt ASU 2014-09 on January 1, 2018. The Company is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures and has not yet selected a transition method nor has the Company determined the effect of the standard on its ongoing financial reporting. In September 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments (“ASU 2015-16”), requiring that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. ASU 2015-16 also requires an entity to present separately on the face of the income statement, or disclose in the notes to the financial statements, the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. ASU 2015-16 is effective within annual periods beginning on or after December 15, 2015, including interim periods within that reporting period, and will be applied prospectively to measurement-period adjustments that occur after the effective date of this ASU. The Company is currently evaluating the impact, if any, that the adoption of this guidance will have on its financial position, results of operations, cash flows and/or disclosures. In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)” (“ASU 2016-02”). Under ASU 2016-02, an entity will be required to recognize right-of-use assets and lease liabilities on its balance sheet and disclose key information about leasing arrangements. ASU 2016-02 offers specific accounting guidance for a lessee, a lessor and sale and leaseback transactions. Lessees and lessors are required to disclose qualitative and quantitative information about leasing arrangements to enable a user of the financial statements to assess the amount, timing and uncertainty of cash flows arising from leases. For public companies, ASU 2016-02 is effective for annual reporting periods beginning after December 15, 2018, including interim periods within that reporting period, and requires a modified retrospective adoption, with early adoption permitted. The Company is currently evaluating the impact, if any, that the adoption of this guidance will have on its financial position, results of operations, cash flows and/or disclosures. |
Business Combination (Policies)
Business Combination (Policies) | 3 Months Ended |
Mar. 31, 2016 | |
Business Combinations [Abstract] | |
Business Combinations | Final Purchase Price Allocation Pursuant to Accounting Standards Codification (“ASC”) 805, Business Combinations , Amount Medical equipment in rental service $ 2,289 Trade names and Trademarks 23 Customer relationships 3,393 Furniture and fixtures 20 Leasehold improvements 185 Non-competition agreements 246 Total - final purchase price $ 6,156 Acquired property and equipment are being depreciated on a straight-line basis with estimated remaining lives ranging from 1 year to 7 years. |
Recent Accounting Pronouncements and Developments | In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-03, Interest – Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs (“ASU 2015-03”), and, in August 2015, the FASB issued ASU No. 2015-15, Interest – Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements—Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting (“ASU 2015-15”). ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. ASU 2015-15 then clarified that debt issuance costs related to a line-of-credit arrangement can be presented as an asset on the balance sheet, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. These ASUs are effective for fiscal years beginning after December 15, 2015, and for interim periods within those fiscal years. The Company adopted this guidance as of January 1, 2016, and as a result, have recast the December 31, 2015 consolidated balance sheet to conform to the current period presentation. The adoption of this standard reduced previously presented other assets and long-term debt by $0.1million, based upon the balance of unamortized debt issuance costs relating to its Credit Facility as of December 31, 2015. On May 28, 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will supersede the existing revenue recognition guidance in U.S. GAAP when it becomes effective and permits the use of either a retrospective or cumulative effect transition method. In August 2015, the FASB issued ASU No. 2015-14, deferring the effective date of ASU 2014-09 by one year, from January 1, 2017 to January 1, 2018. The Company plans to adopt ASU 2014-09 on January 1, 2018. The Company is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures and has not yet selected a transition method nor has the Company determined the effect of the standard on its ongoing financial reporting. In September 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments (“ASU 2015-16”), requiring that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. ASU 2015-16 also requires an entity to present separately on the face of the income statement, or disclose in the notes to the financial statements, the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. ASU 2015-16 is effective within annual periods beginning on or after December 15, 2015, including interim periods within that reporting period, and will be applied prospectively to measurement-period adjustments that occur after the effective date of this ASU. The Company is currently evaluating the impact, if any, that the adoption of this guidance will have on its financial position, results of operations, cash flows and/or disclosures. In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)” (“ASU 2016-02”). Under ASU 2016-02, an entity will be required to recognize right-of-use assets and lease liabilities on its balance sheet and disclose key information about leasing arrangements. ASU 2016-02 offers specific accounting guidance for a lessee, a lessor and sale and leaseback transactions. Lessees and lessors are required to disclose qualitative and quantitative information about leasing arrangements to enable a user of the financial statements to assess the amount, timing and uncertainty of cash flows arising from leases. For public companies, ASU 2016-02 is effective for annual reporting periods beginning after December 15, 2018, including interim periods within that reporting period, and requires a modified retrospective adoption, with early adoption permitted. The Company is currently evaluating the impact, if any, that the adoption of this guidance will have on its financial position, results of operations, cash flows and/or disclosures. |
Restatement of Previously Iss18
Restatement of Previously Issued Consolidated Financial Statements (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Accounting Changes and Error Corrections [Abstract] | |
Schedule of Unaudited Quarterly Impact on Company's Financial Statements | The impact on the Company’s financial statements for the fiscal quarters ended March 31, 2016 and 2015 is to increase the provision for contractual allowance (thereby reducing accounts receivable as shown on the balance sheet) as follows: Three Months Ended March 31, March 31, (in thousands) 2016 2015 Unaudited quarterly impact $ 750 $ 173 The impact of these amounts are included in the following items on the Company’s consolidated financial statements for the fiscal quarters ended March 31, 2016 and 2015, respectively: Consolidated Balance Sheet: Consolidated Statement of Operations: Accounts receivable, net Rental revenues Total Current Assets Net revenues Deferred income taxes Gross profit Total Assets Operating income Retained deficit Income before income taxes Total Stockholders’ Equity Income tax (expense) benefit Total Liabilities and Stockholders’ Equity Net income Net income per basic and diluted share |
Schedule of Effect of Correction and Other Adjustments on Previously Reported Consolidated Statements | The following tables present the effect of the correction discussed above and other adjustments on selected line items of our previously reported consolidated statement of operations for the fiscal quarters ended March 31, 2016 and 2015, respectively. March 31, 2016 March 31, 2015 As Adjustment As As Adjustment As Statement of Operations: Net revenues: Rentals $ 17,238 $ (750 ) $ 16,488 $ 15,139 $ (173 ) $ 14,966 Net revenues 19,044 (750 ) 18,294 16,725 (173 ) 16,552 Gross profit 13,307 (750 ) 12,557 12,089 (173 ) 11,916 Operating income 1,164 (750 ) 414 1,552 (173 ) 1,379 Income (loss) before income taxes 879 (750 ) 129 (700 ) (173 ) (873 ) Income tax (expense) benefit (384 ) 296 (88 ) 285 69 354 Net income (loss) 495 (454 ) 41 (415 ) (104 ) (519 ) Net income (loss) per share: Basic $ 0.02 $ (0.02 ) $ — $ (0.02 ) $ — $ (0.02 ) Diluted $ 0.02 $ (0.02 ) $ — $ (0.02 ) $ — $ (0.02 ) The following tables present the effect of the correction discussed above and other adjustments on selected line items of our previously reported consolidated balance sheet as of March 31, 2016 and 2015, respectively. March 31, 2016 March 31, 2015 As Adjustment As As Adjustment As Balance Sheet: Accounts receivable, net $ 15,359 $ (2,334 ) $ 13,025 $ 11,498 $ (173 ) $ 11,325 Total Current Assets 22,380 (2,334 ) 20,046 20,082 (173 ) 19,909 Deferred income taxes 11,158 922 12,080 14,143 69 14,212 Total Assets 100,164 (1,412 ) 98,752 87,466 (104 ) 87,362 Retained deficit (39,467 ) (1,412 ) (40,879 ) (44,119 ) (104 ) (44,223 ) Total Stockholders’ Equity 52,078 (1,412 ) 50,666 46,325 (104 ) 46,221 Total Liabilities and Stockholders’ Equity $ 100,164 $ (1,412 ) $ 98,752 $ 87,466 $ (104 ) $ 87,362 |
Business Combination (Tables)
Business Combination (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Business Combinations [Abstract] | |
Summary of Final Purchase Price Allocation | The allocation of the final purchase price to the fair values of the assets acquired and liabilities assumed as of the Closing Date is presented below (in thousands): Amount Medical equipment in rental service $ 2,289 Trade names and Trademarks 23 Customer relationships 3,393 Furniture and fixtures 20 Leasehold improvements 185 Non-competition agreements 246 Total - final purchase price $ 6,156 |
Summary of Pro Forma Financial Information Includes Depreciation and Amortization Charges | The following pro forma financial information presented also includes the pro forma depreciation and amortization charges from acquired tangible and intangible assets, and related tax effects for the three months ended March 31, 2015 (in thousands): March 31, (Restated) Revenue $ 17,418 Net income $ (430 ) |
Medical Equipment and Property
Medical Equipment and Property (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Text Block [Abstract] | |
Summary of Medical Equipment | Medical equipment consisted of the following as of March 31, 2016 and December 31, 2015 (in thousands): March 31, December 31, 2016 2015 Medical Equipment held for sale or rental $ 2,426 $ 2,277 Medical Equipment in rental service 56,785 53,681 Medical Equipment in rental service - pump reserve (291 ) (232 ) Accumulated depreciation (26,695 ) (25,612 ) Medical Equipment in rental service - net 29,799 27,837 Total $ 32,225 $ 30,114 |
Intangible Assets (Tables)
Intangible Assets (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Summary of Carrying Amount and Accumulated Amortization of Identifiable Intangible Assets | The carrying amount and accumulated amortization of intangible assets as of March 31, 2016 and December 31, 2015, are as follows (in thousands): March 31, 2016 Gross Accumulated Net Nonamortizable intangible assets Trade names $ 2,000 $ — $ 2,000 Amortizable intangible assets Trade names 23 21 2 Physician and customer relationships 32,865 17,493 15,372 Physician and customer relationships - Ciscura 3,394 156 3,238 Non-competition agreements 1,094 961 133 Software 11,717 629 11,088 Total nonamortizable and amortizable intangible assets $ 51,093 $ 19,260 $ 31,833 December 31, 2015 Gross Accumulated Net Nonamortizable intangible assets Trade names $ 2,000 $ — $ 2,000 Amortizable intangible assets Trade names 23 15 8 Physician and customer relationships 32,865 16,946 15,919 Physician and customer relationships - Ciscura 3,393 103 3,290 Non-competition agreements 1,094 930 164 Software 11,942 1,789 10,153 Total nonamortizable and amortizable intangible assets $ 51,317 $ 19,783 $ 31,534 |
Schedule of Expected Annual Amortization Expense for Intangible Assets | Expected annual amortization expense for intangible assets recorded as of March 31, 2016, is as follows (in thousands): 4/1- 12/31/2016 2017 2018 2019 2020 2021 and Amortization expense $ 4,158 $ 5,301 $ 4,936 $ 5,451 $ 2,590 $ 7,397 |
Debt (Tables)
Debt (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Debt Disclosure [Abstract] | |
Summary of Revolver Based upon Borrower's Eligible Accounts Receivable and Inventory | The availability under the Revolver is based upon the Borrower’s eligible accounts receivable and eligible inventory and is comprised as follows (in thousands): March 31, December 31, 2016 2015 Revolver: Gross Availability $ 10,000 $ 10,000 Outstanding Draws (3,780 ) — Letter of Credit — (81 ) Landlord Reserves (45 ) (37 ) Availability on Revolver $ 6,175 $ 9,882 |
Summary of Future Maturities of Loans and Capital Leases | The Company had approximate future maturities of loans and capital leases as of March 31, 2016 as follows (in thousands): 2016 2017 2018 2019 2020 Total Term Loan A (a) $ — $ 3,860 $ 3,860 $ 3,860 $ 9,630 $ 21,210 Term Loan B 681 908 1,136 1,136 2,261 6,122 Unamortized value of the debt issuance costs (b) (25 ) (31 ) (31 ) (31 ) (8 ) (126 ) Revolver — — — — 3,780 3,780 Capital Leases 2,585 2,561 1,361 117 — 6,624 Total $ 3,241 $ 7,298 $ 6,326 $ 5,082 $ 15,663 $ 37,610 (a) The Company has prepaid its Term Loan A principal payments due on June 30, 2016, September 30, 2016 and December 31, 2016. Each of these payments is $965, representing a total prepayment of $2,895 (b) Includes the reclassification of the debt issuance costs as a result of the Company adopting ASU 2015-03 |
Summary of Company's Current and Long-Term Debt (Including Capital Leases) | The following is a breakdown of the Company’s current and long-term debt (including capital leases) as of March 31, 2016 and December 31, 2015 (in thousands): March 31, 2016 December 31, 2015 Current Long-Term Long-Term Total Current Long-Term Total Term Loans $ 1,873 $ 25,459 $ 27,332 Term Loans $ 1,873 $ 26,651 $ 28,524 Unamortized value of the debt issuance costs (a) $ — $ (126 ) (126 ) Unamortized value of the debt issuance costs (a) $ — $ (134 ) (134 ) Revolver — 3,780 3,780 Revolver — — — Capital Leases 3,304 3,320 6,624 Capital Leases 3,187 3,233 6,420 Total $ 5,177 $ 32,433 $ 37,610 Total $ 5,060 $ 29,750 $ 34,810 (a) Includes the reclassification of the debt issuance costs as a result of the Company adopting ASU 2015-03 |
Earnings (Loss) Per Share (Tabl
Earnings (Loss) Per Share (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Earnings Per Share [Abstract] | |
Numerators and Denominators of Basic and Diluted Income (Loss) per Share | The following table reconciles the numerators and denominators of the basic and diluted income (loss) per share computations: Three Months Ended March 31 2016 2015 (Restated) (Restated) Numerator: Net income (loss) (in thousands) $ 41 $ (519 ) Denominator: Weighted average common shares outstanding: Basic 22,548,538 22,308,730 Dilutive effect of non-vested awards 490,718 — Diluted 23,039,256 22,308,730 Net income (loss) per share: Basic $ 0.00 $ (0.02 ) Diluted $ 0.00 $ (0.02 ) |
Restatement of Previously Iss24
Restatement of Previously Issued Consolidated Financial Statements - Schedule of Unaudited Quarterly Impact on Company's Financial Statements (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Accounting Changes and Error Corrections [Abstract] | ||
Unaudited quarterly impact | $ 750 | $ 173 |
Restatement of Previously Iss25
Restatement of Previously Issued Consolidated Financial Statements - Schedule of Effect of Correction and Other Adjustments on Previously Reported Consolidated Statement of Operations (Detail) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Net revenues: | ||
Rentals | $ 16,488 | $ 14,966 |
Net revenues | 18,294 | 16,552 |
Gross profit | 12,557 | 11,916 |
Operating income | 414 | 1,379 |
Income (loss) before income taxes | 129 | (873) |
Income tax (expense) benefit | (88) | 354 |
Net income (loss) | $ 41 | $ (519) |
Net income (loss) per share: | ||
Basic | $ 0 | $ (0.02) |
Diluted | $ 0 | $ (0.02) |
As Previously Reported [Member] | ||
Net revenues: | ||
Rentals | $ 17,238 | $ 15,139 |
Net revenues | 19,044 | 16,725 |
Gross profit | 13,307 | 12,089 |
Operating income | 1,164 | 1,552 |
Income (loss) before income taxes | 879 | (700) |
Income tax (expense) benefit | (384) | 285 |
Net income (loss) | $ 495 | $ (415) |
Net income (loss) per share: | ||
Basic | $ 0.02 | $ (0.02) |
Diluted | $ 0.02 | $ (0.02) |
Adjustment [Member] | ||
Net revenues: | ||
Rentals | $ (750) | $ (173) |
Net revenues | (750) | (173) |
Gross profit | (750) | (173) |
Operating income | (750) | (173) |
Income (loss) before income taxes | (750) | (173) |
Income tax (expense) benefit | 296 | 69 |
Net income (loss) | $ (454) | $ (104) |
Net income (loss) per share: | ||
Basic | $ (0.02) | |
Diluted | $ (0.02) |
Restatement of Previously Iss26
Restatement of Previously Issued Consolidated Financial Statements - Schedule of Effect of Correction and Other Adjustments on Previously Reported Consolidated Balance Sheet (Detail) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 | Mar. 31, 2015 |
Error Corrections and Prior Period Adjustments Restatement [Line Items] | |||
Accounts receivable, net | $ 13,025 | $ 12,622 | $ 11,325 |
Total Current Assets | 20,046 | 18,960 | 19,909 |
Deferred income taxes | 12,080 | 12,128 | 14,212 |
Total Assets | 98,752 | 95,357 | 87,362 |
Retained deficit | (40,879) | (40,920) | (44,223) |
Total Stockholders' Equity | 50,666 | 50,320 | 46,221 |
Total Liabilities and Stockholders' Equity | 98,752 | $ 95,357 | 87,362 |
As Previously Reported [Member] | |||
Error Corrections and Prior Period Adjustments Restatement [Line Items] | |||
Accounts receivable, net | 15,359 | 11,498 | |
Total Current Assets | 22,380 | 20,082 | |
Deferred income taxes | 11,158 | 14,143 | |
Total Assets | 100,164 | 87,466 | |
Retained deficit | (39,467) | (44,119) | |
Total Stockholders' Equity | 52,078 | 46,325 | |
Total Liabilities and Stockholders' Equity | 100,164 | 87,466 | |
Adjustment [Member] | |||
Error Corrections and Prior Period Adjustments Restatement [Line Items] | |||
Accounts receivable, net | (2,334) | (173) | |
Total Current Assets | (2,334) | (173) | |
Deferred income taxes | 922 | 69 | |
Total Assets | (1,412) | (104) | |
Retained deficit | (1,412) | (104) | |
Total Stockholders' Equity | (1,412) | (104) | |
Total Liabilities and Stockholders' Equity | $ (1,412) | $ (104) |
Business Combinations - Additio
Business Combinations - Additional Information (Detail) - Ciscura [Member] $ in Millions | Apr. 20, 2015USD ($)Medical_FacilityInfusionPump | Mar. 31, 2016 |
Business Acquisition [Line Items] | ||
Purchase price | $ | $ 6.2 | |
Number of medical facility relationships prior to acquisition | Medical_Facility | 100 | |
Number of infusion pumps acquired | InfusionPump | 1,800 | |
Minimum [Member] | ||
Business Acquisition [Line Items] | ||
Property and equipment, estimated remaining lives | 1 year | |
Maximum [Member] | ||
Business Acquisition [Line Items] | ||
Property and equipment, estimated remaining lives | 7 years |
Business Combinations - Summary
Business Combinations - Summary of Final Purchase Price Allocation (Detail) - Ciscura [Member] $ in Thousands | Apr. 20, 2015USD ($) |
Business Acquisition [Line Items] | |
Medical equipment in rental service | $ 2,289 |
Total - final purchase price | 6,156 |
Furniture, Fixtures, and Equipment [Member] | |
Business Acquisition [Line Items] | |
Property, plant, and equipment | 20 |
Leasehold Improvements [Member] | |
Business Acquisition [Line Items] | |
Property, plant, and equipment | 185 |
Trademarks and Trade Names [Member] | |
Business Acquisition [Line Items] | |
Finite-lived intangible assets | 23 |
Customer Relationships [Member] | |
Business Acquisition [Line Items] | |
Finite-lived intangible assets | 3,393 |
Non-Compete Agreements [Member] | |
Business Acquisition [Line Items] | |
Finite-lived intangible assets | $ 246 |
Business Combinations - Summa29
Business Combinations - Summary of Pro Forma Financial Information Includes Depreciation and Amortization Charges (Detail) - Ciscura [Member] $ in Thousands | 3 Months Ended |
Mar. 31, 2015USD ($) | |
Business Acquisition [Line Items] | |
Revenue | $ 17,418 |
Net income | $ (430) |
Medical Equipment and Propert30
Medical Equipment and Property - Summary of Medical Equipment (Detail) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Medical Equipment And Property [Abstract] | ||
Medical equipment held for sale or rental | $ 2,426 | $ 2,277 |
Medical Equipment in rental service | 56,785 | 53,681 |
Medical Equipment in rental service - pump reserve | (291) | (232) |
Accumulated depreciation | (26,695) | (25,612) |
Medical Equipment in rental service - net | 29,799 | 27,837 |
Total | $ 32,225 | $ 30,114 |
Medical Equipment and Propert31
Medical Equipment and Property - Additional Information (Detail) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Property, Plant and Equipment [Abstract] | ||
Depreciation expense for medical equipment | $ 1.5 | $ 1 |
Total depreciation expense recorded | $ 0.1 | $ 0.1 |
Intangible Assets - Summary of
Intangible Assets - Summary of Carrying Amount and Accumulated Amortization of Identifiable Intangible Assets (Detail) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Indefinite Lived And Finite Lived Intangible Assets [Line Items] | ||
Total nonamortizable and amortizable intangible assets, Gross Assets | $ 51,093 | $ 51,317 |
Total nonamortizable and amortizable intangible assets, Accumulated Amortization | 19,260 | 19,783 |
Total nonamortizable and amortizable intangible assets, Net | 31,833 | 31,534 |
Trade Names [Member] | ||
Indefinite Lived And Finite Lived Intangible Assets [Line Items] | ||
Amortizable intangible assets, Gross Assets | 23 | 23 |
Amortizable intangible assets, Accumulated Amortization | 21 | 15 |
Amortizable intangible assets, Net | 2 | 8 |
Physician and Customer Relationships [Member] | ||
Indefinite Lived And Finite Lived Intangible Assets [Line Items] | ||
Amortizable intangible assets, Gross Assets | 32,865 | 32,865 |
Amortizable intangible assets, Accumulated Amortization | 17,493 | 16,946 |
Amortizable intangible assets, Net | 15,372 | 15,919 |
Non-Compete Agreements [Member] | ||
Indefinite Lived And Finite Lived Intangible Assets [Line Items] | ||
Amortizable intangible assets, Gross Assets | 1,094 | 1,094 |
Amortizable intangible assets, Accumulated Amortization | 961 | 930 |
Amortizable intangible assets, Net | 133 | 164 |
Software [Member] | ||
Indefinite Lived And Finite Lived Intangible Assets [Line Items] | ||
Amortizable intangible assets, Gross Assets | 11,717 | 11,942 |
Amortizable intangible assets, Accumulated Amortization | 629 | 1,789 |
Amortizable intangible assets, Net | 11,088 | 10,153 |
Ciscura [Member] | Physician and Customer Relationships [Member] | ||
Indefinite Lived And Finite Lived Intangible Assets [Line Items] | ||
Amortizable intangible assets, Gross Assets | 3,394 | 3,393 |
Amortizable intangible assets, Accumulated Amortization | 156 | 103 |
Amortizable intangible assets, Net | 3,238 | 3,290 |
Trade Names [Member] | ||
Indefinite Lived And Finite Lived Intangible Assets [Line Items] | ||
Nonamortizable intangible assets | $ 2,000 | $ 2,000 |
Intangible Assets - Additional
Intangible Assets - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Amortization of intangible assets | $ 912 | $ 631 |
Intangible Assets - Schedule of
Intangible Assets - Schedule of Expected Annual Amortization Expense for Intangible Assets (Detail) $ in Thousands | Mar. 31, 2016USD ($) |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Amortization expense, 2016 | $ 4,158 |
Amortization expense, 2017 | 5,301 |
Amortization expense, 2018 | 4,936 |
Amortization expense, 2019 | 5,451 |
Amortization expense, 2020 | 2,590 |
Amortization expense, 2021 and thereafter | $ 7,397 |
Debt - Additional Information (
Debt - Additional Information (Detail) - USD ($) | Dec. 05, 2016 | Mar. 31, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Mar. 23, 2015 |
First Amended Credit Agreement [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Deadline of annual financial plan and forecast period | 30 days | ||||
Amendment to Credit Agreement, description | Amend the Leverage Ratio covenant to provide for the following schedule of maximum permitted ratios: (i) 3.0 to 1.0 at any time on or after the effective date but prior to December 31, 2015, (ii) 2.75 to 1.0 at any time on or after December 31, 2015 but prior to March 31, 2017, (iii) 2.50 to 1.0 at any time on or after March 31, 2017 but prior to March 31, 2018 or (iv) 2.25 to 1.00 at any time on or after March 31, 2018. | ||||
JP Morgan Chase Bank [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Credit facility, maturity date | Mar. 23, 2020 | ||||
Credit Facility [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Minimum fixed charge coverage ratio | 125.00% | 125.00% | |||
Minimum net worth | $ 37,500,000 | $ 37,500,000 | |||
Term Loan A [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Current borrowings under credit facility | $ 27,000,000 | ||||
Term Loan A [Member] | JP Morgan Chase Bank [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Line of credit facility | 27,000,000 | ||||
Term Loan B [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Remaining available balance | 6,100,000 | 6,100,000 | |||
Term Loan B [Member] | JP Morgan Chase Bank [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Line of credit facility | 8,000,000 | ||||
Revolving Credit Facility [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Current borrowings under credit facility | 3,780,000 | 3,780,000 | |||
Remaining available balance | $ 6,175,000 | $ 6,175,000 | $ 9,882,000 | ||
Revolving Credit Facility [Member] | JP Morgan Chase Bank [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Line of credit facility | $ 10,000,000 | ||||
CBFR Loans [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Interest on the credit facility, description | CBFR Loan, which bears interest at a per annum rate equal to (a) the Lender's prime rate or (b) LIBOR for a 30-day interest period Plus 2.50%, in each case, plus a margin ranging from -0.75% to -0.25%. | ||||
Term Loan [Member] | First Amended Credit Agreement [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Credit facility, maturity period | 5 years | ||||
Frequency of period payment | Set the quarterly mandatory principal payment due on the Term Loan to $1.3 million due on the last business day of each fiscal quarter with any remaining unpaid and outstanding amount due at maturity. | ||||
Subsequent Event [Member] | Term Loan [Member] | First Amended Credit Agreement [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Current borrowings under credit facility | $ 32,000,000 | ||||
Additional available balance | 5,000,000 | ||||
Debt instrument period payment, principal amount | $ 1,300,000 | ||||
Eurodollar [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Interest on the credit facility, description | Eurodollar Loan, which bears interest at a per annum rate equal to LIBOR Plus a margin ranging from 2.00% to 2.50% | ||||
LIBOR [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Effective floating interest rate | 2.50% | ||||
Effective fixed interest rate | 2.93% | 2.93% | |||
Debt instrument floor rate | 0.43% | ||||
LIBOR [Member] | CBFR Loans [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Effective floating interest rate | 2.50% | ||||
Maximum [Member] | Credit Facility [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Leverage ratio for remainder period | 300.00% | ||||
Maximum [Member] | Subsequent Event [Member] | First Amended Credit Agreement [Member] | |||||
Line of Credit Facility [Line Items] | |||||
After amendment, maximum leverage covenant ratio at any time on or after the effective date but prior to December 31, 2015 | 300.00% | ||||
After amendment, maximum leverage covenant ratio at any time on or after December 31, 2015 but prior to March 31, 2017 | 275.00% | ||||
After amendment, maximum leverage covenant ratio at any time on or after March 31, 2017 but prior to March 31, 2018 | 250.00% | ||||
After amendment, maximum leverage covenant ratio at any time on or after March 31, 2018 | 225.00% | ||||
Maximum [Member] | Eurodollar LIBOR Rate [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Effective floating interest rate | 2.50% | ||||
Maximum [Member] | LIBOR [Member] | CBFR Loans [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Effective floating interest rate | (0.75%) | ||||
Minimum [Member] | Credit Facility [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Leverage ratio for remainder period | 225.00% | ||||
Minimum [Member] | Eurodollar LIBOR Rate [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Effective floating interest rate | 2.00% | ||||
Minimum [Member] | LIBOR [Member] | CBFR Loans [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Effective floating interest rate | (0.25%) |
Debt - Summary of Revolver Base
Debt - Summary of Revolver Based upon Borrower's Eligible Accounts Receivable and Inventory (Detail) - Revolving Credit Facility [Member] - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Line of Credit Facility [Line Items] | ||
Gross Availability | $ 10,000 | $ 10,000 |
Outstanding Draws | (3,780) | |
Letter of Credit | (81) | |
Landlord Reserves | (45) | (37) |
Availability on Revolver | $ 6,175 | $ 9,882 |
Debt - Summary of Future Maturi
Debt - Summary of Future Maturities of Loans and Capital Leases (Detail) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Line of Credit Facility [Line Items] | ||
2,016 | $ 3,241 | |
2,017 | 7,298 | |
2,018 | 6,326 | |
2,019 | 5,082 | |
2,020 | 15,663 | |
Total | 37,610 | $ 34,810 |
Unamortized value of the debt issuance costs, 2016 | (25) | |
Unamortized value of the debt issuance costs, 2017 | (31) | |
Unamortized value of the debt issuance costs, 2018 | (31) | |
Unamortized value of the debt issuance costs, 2019 | (31) | |
Unamortized value of the debt issuance costs, 2020 | (8) | |
Unamortized value of the debt issuance costs, Total | (126) | (134) |
Term Loan A [Member] | ||
Line of Credit Facility [Line Items] | ||
2,017 | 3,860 | |
2,018 | 3,860 | |
2,019 | 3,860 | |
2,020 | 9,630 | |
Total | 21,210 | |
Term Loan B [Member] | ||
Line of Credit Facility [Line Items] | ||
2,016 | 681 | |
2,017 | 908 | |
2,018 | 1,136 | |
2,019 | 1,136 | |
2,020 | 2,261 | |
Total | 6,122 | |
Revolving Credit Facility [Member] | ||
Line of Credit Facility [Line Items] | ||
2,020 | 3,780 | |
Total | 3,780 | |
Capital Leases [Member] | ||
Line of Credit Facility [Line Items] | ||
2,016 | 2,585 | |
2,017 | 2,561 | |
2,018 | 1,361 | |
2,019 | 117 | |
Total | $ 6,624 | $ 6,420 |
Debt - Summary of Future Matu38
Debt - Summary of Future Maturities of Loans and Capital Leases (Parenthetical) (Detail) - Term Loan A [Member] $ in Thousands | Mar. 31, 2016USD ($) |
Line of Credit Facility [Line Items] | |
Prepaid principal payment amount | $ 2,895 |
June 30, 2016 [Member] | |
Line of Credit Facility [Line Items] | |
Prepaid principal payment amount | 965 |
September 30, 2016 [Member] | |
Line of Credit Facility [Line Items] | |
Prepaid principal payment amount | 965 |
December 31, 2016 [Member] | |
Line of Credit Facility [Line Items] | |
Prepaid principal payment amount | $ 965 |
Debt - Summary of Company's Cur
Debt - Summary of Company's Current and Long-Term Debt (Including Capital Leases) (Detail) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Line of Credit Facility [Line Items] | ||
Current portion of long-term debt | $ 5,177 | $ 5,060 |
Long-Term Debt | 32,433 | 29,750 |
Total | 37,610 | 34,810 |
Unamortized value of the debt issuance costs, Current Portion of Long-Term Debt | 0 | 0 |
Unamortized value of the debt issuance costs, Long-Term Debt | (126) | (134) |
Unamortized value of the debt issuance costs, Total | (126) | (134) |
Term Loans [Member] | ||
Line of Credit Facility [Line Items] | ||
Current portion of long-term debt | 1,873 | 1,873 |
Long-Term Debt | 25,459 | 26,651 |
Total | 27,332 | 28,524 |
Revolving Credit Facility [Member] | ||
Line of Credit Facility [Line Items] | ||
Long-Term Debt | 3,780 | |
Total | 3,780 | |
Capital Leases [Member] | ||
Line of Credit Facility [Line Items] | ||
Current portion of long-term debt | 3,304 | 3,187 |
Long-Term Debt | 3,320 | 3,233 |
Total | $ 6,624 | $ 6,420 |
Income Taxes - Additional Infor
Income Taxes - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Income Tax Disclosure [Abstract] | ||
Income tax expense (benefit) | $ 88 | $ (354) |
Effective income tax rate | 68.20% | 40.40% |
Earnings (Loss) Per Share - Num
Earnings (Loss) Per Share - Numerators and Denominators of Basic and Diluted Income (Loss) per Share (Detail) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Numerator: | ||
Net income (loss) | $ 41 | $ (519) |
Weighted average common shares outstanding: | ||
Basic | 22,548,538 | 22,308,730 |
Dilutive effect of non-vested awards | 490,718 | |
Diluted | 23,039,256 | 22,308,730 |
Net income (loss) per share: | ||
Basic | $ 0 | $ (0.02) |
Diluted | $ 0 | $ (0.02) |
Earnings (Loss) Per Share - Add
Earnings (Loss) Per Share - Additional Information (Detail) - shares shares in Millions | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Stock Options [Member] | ||
Summary Of Significant Accounting Policies [Line Items] | ||
Shares with anti-dilutive effect | 0.1 | 0.3 |
Recent Accounting Pronounceme43
Recent Accounting Pronouncements and Developments - Additional Information (Detail) $ in Millions | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Accounting Changes and Error Corrections [Abstract] | |
Reduction in other assets | $ 0.1 |
Reduction in long-term debt | $ 0.1 |