Document And Entity Information
Document And Entity Information - shares | 9 Months Ended | |
Sep. 30, 2019 | Nov. 08, 2019 | |
Document Information [Line Items] | ||
Entity Registrant Name | InfuSystem Holdings, Inc | |
Entity Central Index Key | 0001337013 | |
Trading Symbol | infu | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Non-accelerated Filer | |
Entity Current Reporting Status | Yes | |
Entity Emerging Growth Company | false | |
Entity Small Business | true | |
Entity Common Stock, Shares Outstanding (in shares) | 19,843,021 | |
Entity Shell Company | false | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2019 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | false | |
Title of 12(b) Security | Common Stock, par value $0.0001 per share |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets (Current Period Unaudited) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Current assets: | ||
Cash and cash equivalents | $ 3,157 | $ 4,318 |
Accounts receivable, net | 11,462 | 9,593 |
Inventories | 2,768 | 2,254 |
Other current assets | 1,605 | 1,372 |
Total current assets | 18,992 | 17,537 |
Medical equipment for sale or rental | 2,051 | 1,601 |
Medical equipment in rental service, net of accumulated depreciation | 32,269 | 23,488 |
Property & equipment, net of accumulated depreciation | 2,845 | 1,445 |
Intangible assets, net | 16,539 | 19,865 |
Operating lease right of use assets | 5,004 | |
Other assets | 195 | 137 |
Total assets | 77,895 | 64,073 |
Current liabilities: | ||
Accounts payable | 10,669 | 7,091 |
Current portion of long-term debt | 7,009 | 4,903 |
Other current liabilities | 4,136 | 2,796 |
Total current liabilities | 21,814 | 14,790 |
Long-term debt, net of current portion | 30,342 | 28,842 |
Deferred income taxes | 76 | |
Operating lease liabilities, net of current portion | 3,944 | |
Total liabilities | 56,176 | 43,632 |
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 23,356,308 and 19,837,819, respectively, as of September 30, 2019 and 23,095,513 and 19,577,024, respectively, as of December 31, 2018 | 2 | 2 |
Additional paid-in capital | 83,889 | 83,167 |
Retained deficit | (62,172) | (62,728) |
Total stockholders’ equity | 21,719 | 20,441 |
Total liabilities and stockholders’ equity | $ 77,895 | $ 64,073 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - $ / shares | Sep. 30, 2019 | Dec. 31, 2018 |
Preferred stock, par value (in dollars per share) | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized (in shares) | 1,000,000 | 1,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized (in shares) | 200,000,000 | 200,000,000 |
Common stock, shares issued (in shares) | 23,356,308 | 23,095,513 |
Common stock, shares outstanding (in shares) | 19,837,819 | 19,577,024 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Net revenues | $ 21,489 | $ 16,677 | $ 59,405 | $ 49,575 |
Cost of revenues | 9,251 | 7,003 | 25,470 | 19,978 |
Gross profit | 12,238 | 9,674 | 33,935 | 29,597 |
Selling, general and administrative expenses: | ||||
Amortization of intangibles | 1,077 | 1,160 | 3,326 | 3,512 |
Selling and marketing | 2,402 | 2,323 | 7,480 | 6,950 |
General and administrative | 7,096 | 6,286 | 20,915 | 18,846 |
Total selling, general and administrative | 10,575 | 9,769 | 31,721 | 29,308 |
Operating income (loss) | 1,663 | (95) | 2,214 | 289 |
Other expense: | ||||
Interest expense | (488) | (370) | (1,436) | (981) |
Other expense | (11) | (9) | (71) | (19) |
Income (loss) before income taxes | 1,164 | (474) | 707 | (711) |
Provision for income taxes | (29) | (45) | (151) | (109) |
Net income (loss) | $ 1,135 | $ (519) | $ 556 | $ (820) |
Net income (loss) per share: | ||||
Basic (in dollars per share) | $ 0.06 | $ (0.03) | $ 0.03 | $ (0.04) |
Diluted (in dollars per share) | $ 0.05 | $ (0.03) | $ 0.03 | $ (0.04) |
Weighted average shares outstanding: | ||||
Basic (in shares) | 19,781,527 | 20,672,688 | 19,690,737 | 22,043,213 |
Diluted (in shares) | 20,679,431 | 20,672,688 | 20,503,933 | 22,043,213 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($) shares in Thousands, $ in Thousands | Common Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Treasury Stock [Member] | Total |
Balances (in shares) at Dec. 31, 2017 | 22,978 | (198) | |||
Balances at Dec. 31, 2017 | $ 2 | $ 92,584 | $ (61,633) | $ 30,953 | |
Stock based shares issued upon vesting - gross | |||||
Stock-based compensation expense | 679 | 679 | |||
Employee stock purchase plan (in shares) | 44 | ||||
Employee stock purchase plan | 91 | 91 | |||
Common stock repurchased as part of Repurchase Program (in shares) | (3,287) | ||||
Common stock repurchased as part of Repurchase Program | (10,291) | (10,291) | |||
Net income (loss) | (820) | (820) | |||
Stock based shares issued upon vesting - gross (in shares) | 29 | ||||
Common stock repurchased to satisfy minimum statutory withholding on stock-based compensation | (5) | (5) | |||
Balances (in shares) at Sep. 30, 2018 | 23,051 | (3,485) | |||
Balances at Sep. 30, 2018 | $ 2 | 83,058 | (62,453) | 20,607 | |
Balances (in shares) at Jun. 30, 2018 | 23,032 | (578) | |||
Balances at Jun. 30, 2018 | $ 2 | 91,587 | (61,934) | 29,655 | |
Stock based shares issued upon vesting - gross | |||||
Stock-based compensation expense | 453 | 453 | |||
Employee stock purchase plan (in shares) | 19 | ||||
Employee stock purchase plan | 45 | 45 | |||
Common stock repurchased as part of Repurchase Program (in shares) | (2,907) | ||||
Common stock repurchased as part of Repurchase Program | (9,027) | (9,027) | |||
Net income (loss) | (519) | (519) | |||
Balances (in shares) at Sep. 30, 2018 | 23,051 | (3,485) | |||
Balances at Sep. 30, 2018 | $ 2 | 83,058 | (62,453) | 20,607 | |
Balances (in shares) at Dec. 31, 2018 | 23,096 | (3,518) | |||
Balances at Dec. 31, 2018 | $ 2 | 83,167 | (62,728) | 20,441 | |
Stock based shares issued upon vesting - gross | 124 | 124 | |||
Stock-based compensation expense | 770 | 770 | |||
Employee stock purchase plan (in shares) | 33 | ||||
Employee stock purchase plan | 123 | 123 | |||
Net income (loss) | 556 | 556 | |||
Stock based shares issued upon vesting - gross (in shares) | 288 | ||||
Common stock repurchased to satisfy minimum statutory withholding on stock-based compensation (in shares) | (61) | ||||
Common stock repurchased to satisfy minimum statutory withholding on stock-based compensation | (295) | (295) | |||
Balances (in shares) at Sep. 30, 2019 | 23,356 | (3,518) | |||
Balances at Sep. 30, 2019 | $ 2 | 83,889 | (62,172) | 21,719 | |
Balances (in shares) at Jun. 30, 2019 | 23,237 | (3,518) | |||
Balances at Jun. 30, 2019 | $ 2 | 83,557 | (63,307) | 20,252 | |
Stock based shares issued upon vesting - gross | 109 | 109 | |||
Stock-based compensation expense | 240 | 240 | |||
Employee stock purchase plan (in shares) | 14 | ||||
Employee stock purchase plan | 70 | 70 | |||
Net income (loss) | 1,135 | 1,135 | |||
Stock based shares issued upon vesting - gross (in shares) | 121 | ||||
Common stock repurchased to satisfy minimum statutory withholding on stock-based compensation (in shares) | (16) | ||||
Common stock repurchased to satisfy minimum statutory withholding on stock-based compensation | (87) | (87) | |||
Balances (in shares) at Sep. 30, 2019 | 23,356 | (3,518) | |||
Balances at Sep. 30, 2019 | $ 2 | $ 83,889 | $ (62,172) | $ 21,719 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2019 | Sep. 30, 2018 | |
NET CASH PROVIDED BY OPERATING ACTIVITIES | $ 9,534 | $ 8,210 |
INVESTING ACTIVITIES | ||
Purchase of medical equipment, property and equipment | (16,420) | (4,521) |
Proceeds from sale of medical equipment, property and equipment | 2,239 | 2,344 |
NET CASH USED IN INVESTING ACTIVITIES | (14,181) | (2,177) |
FINANCING ACTIVITIES | ||
Principal payments on term loans, capital lease obligations and other financing | (3,915) | (5,048) |
Cash proceeds from term loans, equipment line and other financing | 7,462 | 9,660 |
Debt issuance costs | (3) | (27) |
Common stock repurchased to satisfy statutory withholding on employee stock based compensation plans | (295) | (5) |
Common stock repurchased as part of Repurchase Program | (10,291) | |
Cash proceeds from stock plans | 237 | 91 |
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 3,486 | (5,620) |
Net change in cash and cash equivalents | (1,161) | 413 |
Cash and cash equivalents, beginning of period | 4,318 | 3,469 |
Cash and cash equivalents, end of period | $ 3,157 | $ 3,882 |
Note 1 - Basis of Presentation,
Note 1 - Basis of Presentation, Nature of Operations and Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Basis of Presentation and Significant Accounting Policies [Text Block] | 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 is a leading provider of infusion pumps and related products and services. The Company provides products and services to hospitals, oncology practices and facilities 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, Massachusetts 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 not may 10 December 31, 2018 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. Certain prior period reclassifications were made to conform with the current period presentation. These reclassifications had no |
Note 2 - Recent Accounting Pron
Note 2 - Recent Accounting Pronouncements and Developments | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
New Accounting Pronouncements and Changes in Accounting Principles [Text Block] | 2 . Recent Accounting Pronouncements and Developments In June 2016, No. 2016 13, 326 326 not 326 January 1, 2020. 326 |
Note 3 - Revenue Recognition
Note 3 - Revenue Recognition | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Revenue from Contract with Customer [Text Block] | 3. Revenue Recognition The following table presents disaggregated revenue by offering type: Three Months Ended Nine Months Ended September 30 September 30 2019 2018 2019 2018 Third-Party Payor Rentals 49.6 % 46.8 % 49.1 % 47.6 % Direct Payor Rentals 30.8 % 35.8 % 32.7 % 37.6 % Product Sales 19.6 % 17.4 % 18.2 % 14.8 % Total - Net revenues 100.0 % 100.0 % 100.0 % 100.0 % |
Note 4 - Medical Equipment
Note 4 - Medical Equipment | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Medical Equipment and Property Disclosure [Text Block] | 4 . Medical Equipment Medical equipment consists of the following (in thousands): September 30, December 31, 2019 2018 Medical Equipment for sale or rental $ 2,051 $ 1,601 Medical Equipment in rental service 73,433 61,429 Medical Equipment in rental service - pump reserve (644 ) (530 ) Accumulated depreciation (40,520 ) (37,411 ) Medical Equipment in rental service - net 32,269 23,488 Total $ 34,320 $ 25,089 Depreciation expense for medical equipment for the three nine September 30, 2019 $2.0 $5.4 $1.5 $4.5 |
Note 5 - Property and Equipment
Note 5 - Property and Equipment | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Property, Plant and Equipment Disclosure [Text Block] | 5. Property and Equipment Property and equipment consists of the following (in thousands): September 30, 2019 December 31, 2018 Gross Assets Accumulated Depreciation Total Gross Assets Accumulated Depreciation Total Furniture, fixtures, and equipment $ 4,229 $ (3,446 ) $ 783 $ 3,717 $ (3,257 ) $ 460 Automobiles 117 (87 ) 30 118 (95 ) 23 Leasehold improvements 3,202 (1,170 ) 2,032 2,219 (1,257 ) 962 Total $ 7,548 $ (4,703 ) $ 2,845 $ 6,054 $ (4,609 ) $ 1,445 Depreciation expense for property and equipment for the three nine September 30, 2019 $0.1 $0.3 $0.1 $0.3 |
Note 6 - Intangible Assets
Note 6 - Intangible Assets | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Intangible Assets Disclosure [Text Block] | 6 . Intangible Assets The carrying amount and accumulated amortization of intangible assets is comprised of the following (in thousands): September 30, 2019 December 31, 2018 Gross Assets Accumulated Amortization Net Gross Assets Accumulated Amortization Net Nonamortizable intangible assets Trade names $ 2,000 $ - $ 2,000 $ 2,000 $ - $ 2,000 Amortizable intangible assets: Trade names 23 (23 ) - 23 (23 ) - Physician and customer relationships 36,534 (25,956 ) 10,578 36,534 (24,175 ) 12,359 Non-competition agreements 1,136 (1,136 ) - 1,136 (1,136 ) - Software 11,230 (7,269 ) 3,961 11,230 (5,724 ) 5,506 Total nonamortizable and amortizable intangible assets $ 50,923 $ (34,384 ) $ 16,539 $ 50,923 $ (31,058 ) $ 19,865 Amortization expense for the three nine September 30, 2019 $1.1 $3.3 $1.2 $3.5 September 30, 2019 10/1 - 2024 and 12/31/2019 2020 2021 2022 2023 thereafter Amortization expense $ 1,076 $ 4,285 $ 3,930 $ 2,051 $ 548 $ 2,649 |
Note 7 - Debt
Note 7 - Debt | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Debt Disclosure [Text Block] | 7 . Debt On April 15, 2019, $2.0 third 36 not 842. September 30, 2019 $1.8 On February 5, 2019, fifth 1 $8.0 2 December 31, 2018 2019, 3 December 31, 2019 $7.0 December 31, 2019, ( 4 5 December 31, 2018 December 31, 2019. As of September 30, 2019, $27.7 $8.0 September 30, December 31, 2019 2018 Revolver: Gross availability $ 11,000 $ 9,973 Outstanding draws - - Letters of credit (1,750 ) (750 ) Landlord reserves (71 ) (70 ) Net availability $ 9,179 $ 9,153 The Company had future maturities of loans and other financing as of September 30, 2019 2019 2020 2021 2022 2023 and thereafter Total Term Loan A $ 896 $ 3,584 $ 16,143 $ - $ - $ 20,623 Term Loan C 307 1,229 5,529 - - 7,065 Equipment Line 400 1,600 1,600 1,600 2,800 8,000 Unamortized value of the debt issuance costs (10 ) (39 ) (39 ) - - (88 ) Other financing 152 652 725 222 - 1,751 Total $ 1,745 $ 7,026 $ 23,958 $ 1,822 $ 2,800 $ 37,351 The following is a breakdown of the Company’s current and long-term debt as follows (in thousands): September 30, 2019 December 31, 2018 Current Portion Long-Term Portion Total Current Portion Long-Term Portion Total Term Loan A $ 3,584 $ 17,039 $ 20,623 Term Loan A $ 3,584 $ 19,727 $ 23,311 Term Loan C 1,229 5,836 7,065 Term Loan C 1,229 6,757 7,986 Equipment Line 1,600 6,400 8,000 Equipment Line 128 2,434 2,562 Unamortized value of debt issuance costs (39 ) (49 ) (88 ) Unamortized value of debt issuance costs (38 ) (76 ) (114 ) Other financing 635 1,116 1,751 Other financing - - - Total $ 7,009 $ 30,342 $ 37,351 Total $ 4,903 $ 28,842 $ 33,745 As of September 30, 2019, 30 2.00% 3.00% 2.50%, 1.00% 0.25%. September 30, 2019 4.81% 2.06% 2.75% September 30, 2019 5.00% 5.00% As of September 30, 2019, On November 7, 2019, 12 |
Note 8 - Income Taxes
Note 8 - Income Taxes | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Income Tax Disclosure [Text Block] | 8 . Income Taxes During the three nine September 30, 2019, $0.1 $0.2 three nine September 30, 2018, $0.1 $0.1 The Company’s realization of its deferred tax assets is dependent upon many factors, including, but not not not September 30, 2019 December 31, 2018. |
Note 9 - Commitments, Contingen
Note 9 - Commitments, Contingencies and Litigation | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Commitments and Contingencies Disclosure [Text Block] | 9. Commitments , Contingencies and Litigation From time to time in the ordinary course of its business, the Company may may not not, not not The Company is not |
Note 10 - Earnings (Loss) Per S
Note 10 - Earnings (Loss) Per Share | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Earnings Per Share [Text Block] | 10. Earnings ( Loss ) Per Share Basic income (loss) per share is computed by dividing net income (loss) 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 September 30 Nine Months Ended September 30 Numerator: 2019 2018 2019 2018 Net income (loss) (in thousands) $ 1,135 $ (519 ) $ 556 $ (820 ) Denominator: Weighted average common shares outstanding: Basic 19,781,527 20,672,688 19,690,737 22,043,213 Dilutive effect of non-vested awards 897,904 - 813,196 - Diluted 20,679,431 20,672,688 20,503,933 22,043,213 Net income (loss) per share: Basic $ 0.06 $ (0.03 ) $ 0.03 $ (0.04 ) Diluted $ 0.05 $ (0.03 ) $ 0.03 $ (0.04 ) For the three nine September 30, 2019, 0.1 0.1 not three nine September 30, 2018, not |
Note 11 - Leases
Note 11 - Leases | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Lessee, Operating Leases [Text Block] | 1 1 . Leases On January 1, 2019 ( 2016 02, 842 2018 10, 842, 2018 11, 842” 842 842, twelve The Effective Date is the Company’s date of initial application. Consequently, our financial information was not not January 1, 2019. Topic 842 not not The most significant effects related to this adoption relate to (i) the recognition of new ROU assets and lease liabilities on our balance sheet for our real estate and equipment operating leases; and (ii) significant new disclosures about our leasing activities. Upon adoption, we recognized approximately $3.1 Topic 842 not In adopting Topic 842, ten not one five not not not not not not For our equipment leases, we have used and will use the implicit rate in the lease as the discount rate, when available, otherwise, we use our incremental borrowing rate as the discount rate. For our office leases, the implicit rate is typically not Payments due under our operating leases include fixed payments as well as variable payments. For our office leases, variable payments include amounts for the Company’s proportionate share of operating expenses, utilities, property taxes, insurance, common area maintenance and other facility-related expenses. For our equipment leases, variable payments may The components of lease costs for the three nine September 30, 2019 Three Months Ended Nine Months Ended September 30, 2019 September 30, 2019 Operating lease cost $ 533 $ 1,425 Variable lease cost 56 182 Total lease cost $ 589 $ 1,607 Operating lease expense for the three nine September 30, 2018 $0.4 $1.1 Amounts reported in the condensed consolidated balance sheet as of September 30, 2019 September 30, 2019 Operating lease ROU assets $ 5,004 Current operating lease liabilities (included in other current liabilities) $ 1,321 Operating lease liabilities, net of current portion 3,944 Total operating lease liabilities $ 5,265 Supplemental cash flow information and non-cash activity related to our leases are as follows (in thousands): Nine Months Ended September 30, 2019 Cash paid for amounts included in the measurement of lease liabilities and ROU assets: Operating cash flow from operating leases $ 1,201 ROU assets obtained in exchange for lease obligations: Operating leases $ 3,338 Weighted average remaining lease terms and discount rates for our leases as of September 30, 2019 Years Weighted average remaining lease term: Operating leases 7.5 Rate Weighted average discount rate: Operating leases 7.6 % Future maturities of lease liabilities as of September 30, 2019 Operating Leases 2019 $ 398 2020 1,328 2021 772 2022 706 2023 719 Thereafter 3,506 Total undiscounted lease payments 7,429 Less: Imputed interest (2,164 ) Total lease liabilities $ 5,265 The Company disclosed in our 2018 10 December 31, 2018, 840. March 31, 2019, December 31, 2018 10 2018 10 $121 2019, $370 2020, $381 2021, $392 2022, $404 2023 $2,528 The Company assessed the materiality of this error, considering both the qualitative and quantitative factors and determined that for the year ended December 31, 2018, December 31, 2018 Operating Capital Leases Leases (As Revised) Total (As Revised) 2019 $ 33 $ 1,745 $ 1,778 2020 - 1,347 1,347 2021 - 726 726 2022 - 624 624 2023 - 636 636 Thereafter - 3,071 3,071 Total required payments $ 33 $ 8,149 $ 8,182 Less amounts representing interest (3.5%) - Present value of minimum lease payments 33 Less current maturities (33 ) Long-term capital lease liability $ - |
Note 12 - Subsequent Events
Note 12 - Subsequent Events | 9 Months Ended |
Sep. 30, 2019 | |
Notes to Financial Statements | |
Subsequent Events [Text Block] | 1 2 . Subsequent Events Sixth Amendment to Credit Agreement On November 7, 2019, ● provide for a 2019 $10.0 $8.0 may December 31, 2020 ( not not 90.0% ● increase the Revolving Commitment to $11.8 ● revise the definition of EBITDA to include the following additional or revised add-back adjustments: (i) one not $0.3 December 31, 2019 one not $0.3 December 31, 2019 not x $0.1 December 31, 2018; ( $0.2 December 31, 2018 March 31, 2019; $0.2 September 30, 2019 December 31, 2020; $0.5 twelve ● revise the definition of Fixed Charge Coverage Ratio to mean, for any period, the ratio of (a) EBITDA minus Maintenance Capital Expenditures (defined to mean, for any period, 50.0% ● revise the definitions of Revolving Credit Maturity Date and Term Maturity Date to mean the date five not 2019 ● reflect the refinancing of the Term A Loans, Term B Loans and Term C Loan as a single Term Loan on the Sixth Amendment Effective Date and, commencing on the last Business Day of December 2019, $1.2 $0.1 2019, $0.2 2020, $20.7 2021, $4.6 2022 $12.7 2023 ● revise Section 5.01 x 30 30 may Segment Reporting The Company is currently evaluating its internal financial reporting and the discrete financial measures utilized by the chief operating decision maker, which we expect to result in reportable segment disclosure for the year ended December 31, 2019 first March 31, 2020. |
Note 3 - Revenue Recognition (T
Note 3 - Revenue Recognition (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Notes Tables | |
Disaggregation of Revenue [Table Text Block] | Three Months Ended Nine Months Ended September 30 September 30 2019 2018 2019 2018 Third-Party Payor Rentals 49.6 % 46.8 % 49.1 % 47.6 % Direct Payor Rentals 30.8 % 35.8 % 32.7 % 37.6 % Product Sales 19.6 % 17.4 % 18.2 % 14.8 % Total - Net revenues 100.0 % 100.0 % 100.0 % 100.0 % |
Note 4 - Medical Equipment (Tab
Note 4 - Medical Equipment (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Notes Tables | |
Schedule of Medical Equipment [Table Text Block] | September 30, December 31, 2019 2018 Medical Equipment for sale or rental $ 2,051 $ 1,601 Medical Equipment in rental service 73,433 61,429 Medical Equipment in rental service - pump reserve (644 ) (530 ) Accumulated depreciation (40,520 ) (37,411 ) Medical Equipment in rental service - net 32,269 23,488 Total $ 34,320 $ 25,089 |
Note 5 - Property and Equipme_2
Note 5 - Property and Equipment (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Notes Tables | |
Property, Plant and Equipment [Table Text Block] | September 30, 2019 December 31, 2018 Gross Assets Accumulated Depreciation Total Gross Assets Accumulated Depreciation Total Furniture, fixtures, and equipment $ 4,229 $ (3,446 ) $ 783 $ 3,717 $ (3,257 ) $ 460 Automobiles 117 (87 ) 30 118 (95 ) 23 Leasehold improvements 3,202 (1,170 ) 2,032 2,219 (1,257 ) 962 Total $ 7,548 $ (4,703 ) $ 2,845 $ 6,054 $ (4,609 ) $ 1,445 |
Note 6 - Intangible Assets (Tab
Note 6 - Intangible Assets (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Notes Tables | |
Carrying Amount and Accumulated Amortization of Identifiable Intangible Assets [Table Text Block] | September 30, 2019 December 31, 2018 Gross Assets Accumulated Amortization Net Gross Assets Accumulated Amortization Net Nonamortizable intangible assets Trade names $ 2,000 $ - $ 2,000 $ 2,000 $ - $ 2,000 Amortizable intangible assets: Trade names 23 (23 ) - 23 (23 ) - Physician and customer relationships 36,534 (25,956 ) 10,578 36,534 (24,175 ) 12,359 Non-competition agreements 1,136 (1,136 ) - 1,136 (1,136 ) - Software 11,230 (7,269 ) 3,961 11,230 (5,724 ) 5,506 Total nonamortizable and amortizable intangible assets $ 50,923 $ (34,384 ) $ 16,539 $ 50,923 $ (31,058 ) $ 19,865 |
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | 10/1 - 2024 and 12/31/2019 2020 2021 2022 2023 thereafter Amortization expense $ 1,076 $ 4,285 $ 3,930 $ 2,051 $ 548 $ 2,649 |
Note 7 - Debt (Tables)
Note 7 - Debt (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Notes Tables | |
Schedule of Line of Credit Facilities [Table Text Block] | September 30, December 31, 2019 2018 Revolver: Gross availability $ 11,000 $ 9,973 Outstanding draws - - Letters of credit (1,750 ) (750 ) Landlord reserves (71 ) (70 ) Net availability $ 9,179 $ 9,153 |
Schedule of Maturities of Long-term Debt [Table Text Block] | 2019 2020 2021 2022 2023 and thereafter Total Term Loan A $ 896 $ 3,584 $ 16,143 $ - $ - $ 20,623 Term Loan C 307 1,229 5,529 - - 7,065 Equipment Line 400 1,600 1,600 1,600 2,800 8,000 Unamortized value of the debt issuance costs (10 ) (39 ) (39 ) - - (88 ) Other financing 152 652 725 222 - 1,751 Total $ 1,745 $ 7,026 $ 23,958 $ 1,822 $ 2,800 $ 37,351 |
Schedule of Debt [Table Text Block] | September 30, 2019 December 31, 2018 Current Portion Long-Term Portion Total Current Portion Long-Term Portion Total Term Loan A $ 3,584 $ 17,039 $ 20,623 Term Loan A $ 3,584 $ 19,727 $ 23,311 Term Loan C 1,229 5,836 7,065 Term Loan C 1,229 6,757 7,986 Equipment Line 1,600 6,400 8,000 Equipment Line 128 2,434 2,562 Unamortized value of debt issuance costs (39 ) (49 ) (88 ) Unamortized value of debt issuance costs (38 ) (76 ) (114 ) Other financing 635 1,116 1,751 Other financing - - - Total $ 7,009 $ 30,342 $ 37,351 Total $ 4,903 $ 28,842 $ 33,745 |
Note 10 - Earnings (Loss) Per_2
Note 10 - Earnings (Loss) Per Share (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Notes Tables | |
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | Three Months Ended September 30 Nine Months Ended September 30 Numerator: 2019 2018 2019 2018 Net income (loss) (in thousands) $ 1,135 $ (519 ) $ 556 $ (820 ) Denominator: Weighted average common shares outstanding: Basic 19,781,527 20,672,688 19,690,737 22,043,213 Dilutive effect of non-vested awards 897,904 - 813,196 - Diluted 20,679,431 20,672,688 20,503,933 22,043,213 Net income (loss) per share: Basic $ 0.06 $ (0.03 ) $ 0.03 $ (0.04 ) Diluted $ 0.05 $ (0.03 ) $ 0.03 $ (0.04 ) |
Note 11 - Leases (Tables)
Note 11 - Leases (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Notes Tables | |
Lease, Cost [Table Text Block] | Three Months Ended Nine Months Ended September 30, 2019 September 30, 2019 Operating lease cost $ 533 $ 1,425 Variable lease cost 56 182 Total lease cost $ 589 $ 1,607 Nine Months Ended September 30, 2019 Cash paid for amounts included in the measurement of lease liabilities and ROU assets: Operating cash flow from operating leases $ 1,201 ROU assets obtained in exchange for lease obligations: Operating leases $ 3,338 Years Weighted average remaining lease term: Operating leases 7.5 Rate Weighted average discount rate: Operating leases 7.6 % |
Lessee, Operating Lease, Assets and Liabilities [Table Text Block] | September 30, 2019 Operating lease ROU assets $ 5,004 Current operating lease liabilities (included in other current liabilities) $ 1,321 Operating lease liabilities, net of current portion 3,944 Total operating lease liabilities $ 5,265 |
Lessee, Operating Lease, Liability, Maturity [Table Text Block] | Operating Leases 2019 $ 398 2020 1,328 2021 772 2022 706 2023 719 Thereafter 3,506 Total undiscounted lease payments 7,429 Less: Imputed interest (2,164 ) Total lease liabilities $ 5,265 |
Schedule of Future Minimum Lease Payments for Capital and Operating Leases [Table Text Block] | Operating Capital Leases Leases (As Revised) Total (As Revised) 2019 $ 33 $ 1,745 $ 1,778 2020 - 1,347 1,347 2021 - 726 726 2022 - 624 624 2023 - 636 636 Thereafter - 3,071 3,071 Total required payments $ 33 $ 8,149 $ 8,182 Less amounts representing interest (3.5%) - Present value of minimum lease payments 33 Less current maturities (33 ) Long-term capital lease liability $ - |
Note 3 - Revenue Recognition -
Note 3 - Revenue Recognition - Disaggregated Revenue by Revenue Stream (Details) - Customer Concentration Risk [Member] | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Third-Party Payor Rental Revenue [Member] | ||||
Revenue | 49.60% | 46.80% | 49.10% | 47.60% |
Director Payer Rentals [Member] | ||||
Revenue | 30.80% | 35.80% | 32.70% | 37.60% |
Revenue, Product and Service Benchmark [Member] | ||||
Revenue | 19.60% | 17.40% | 18.20% | 14.80% |
Revenue from Contract with Customer Benchmark [Member] | ||||
Revenue | 100.00% | 100.00% | 100.00% | 100.00% |
Note 4 - Medical Equipment (Det
Note 4 - Medical Equipment (Details Textual) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Depreciation Expense Related to Medical Equipment | $ 2 | $ 1.5 | $ 5.4 | $ 4.5 |
Note 4 - Medical Equipment - Su
Note 4 - Medical Equipment - Summary of Medical Equipment (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Medical Equipment for sale or rental | $ 2,051 | $ 1,601 |
Medical Equipment in rental service | 73,433 | 61,429 |
Medical Equipment in rental service - pump reserve | (644) | (530) |
Accumulated depreciation | (40,520) | (37,411) |
Medical Equipment in rental service - net | 32,269 | 23,488 |
Total | $ 34,320 | $ 25,089 |
Note 5 - Property and Equipme_3
Note 5 - Property and Equipment (Details Textual) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Depreciation, Nonproduction | $ 0.1 | $ 0.1 | $ 0.3 | $ 0.3 |
Note 5 - Property and Equipme_4
Note 5 - Property and Equipment - Property and Equipment (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Gross Assets | $ 7,548 | $ 6,054 |
Accumulated Depreciation | (4,703) | (4,609) |
Total | 2,845 | 1,445 |
Furniture and Fixtures [Member] | ||
Gross Assets | 4,229 | 3,717 |
Accumulated Depreciation | (3,446) | (3,257) |
Total | 783 | 460 |
Automobiles [Member] | ||
Gross Assets | 117 | 118 |
Accumulated Depreciation | (87) | (95) |
Total | 30 | 23 |
Leasehold Improvements [Member] | ||
Gross Assets | 3,202 | 2,219 |
Accumulated Depreciation | (1,170) | (1,257) |
Total | $ 2,032 | $ 962 |
Note 6 - Intangible Assets (Det
Note 6 - Intangible Assets (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Amortization of Intangible Assets, Total | $ 1,077 | $ 1,160 | $ 3,326 | $ 3,512 |
Note 6 - Intangible Assets - Su
Note 6 - Intangible Assets - Summary of Carrying Amount and Accumulated Amortization of Identifiable Intangible Assets (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Amortizable intangible assets, accumulated amortization | $ (34,384) | $ (31,058) |
Total nonamortizable and amortizable intangible assets, gross assets | 50,923 | 50,923 |
Total nonamortizable and amortizable intangible assets, net | 16,539 | 19,865 |
Trade Names [Member] | ||
Amortizable intangible assets, gross assets | 23 | 23 |
Amortizable intangible assets, accumulated amortization | (23) | (23) |
Amortizable intangible assets, net | ||
Physician and Customer Relationships [Member] | ||
Amortizable intangible assets, gross assets | 36,534 | 36,534 |
Amortizable intangible assets, accumulated amortization | (25,956) | (24,175) |
Amortizable intangible assets, net | 10,578 | 12,359 |
Noncompete Agreements [Member] | ||
Amortizable intangible assets, gross assets | 1,136 | 1,136 |
Amortizable intangible assets, accumulated amortization | (1,136) | (1,136) |
Amortizable intangible assets, net | ||
Computer Software, Intangible Asset [Member] | ||
Amortizable intangible assets, gross assets | 11,230 | 11,230 |
Amortizable intangible assets, accumulated amortization | (7,269) | (5,724) |
Amortizable intangible assets, net | 3,961 | 5,506 |
Trade Names 1 [Member] | ||
Nonamortizable intangible assets | $ 2,000 | $ 2,000 |
Note 6 - Intangible Assets - Ex
Note 6 - Intangible Assets - Expected Annual Amortization Expense for Intangible Assets (Details) $ in Thousands | Sep. 30, 2019USD ($) |
Amortization expense, 2019 | $ 1,076 |
Amortization expense, 2020 | 4,285 |
Amortization expense, 2021 | 3,930 |
Amortization expense, 2022 | 2,051 |
Amortization expense, 2023 | 548 |
Amortization expense, 2024 and thereafter | $ 2,649 |
Note 7 - Debt (Details Textual)
Note 7 - Debt (Details Textual) - USD ($) $ in Thousands | Apr. 15, 2019 | Sep. 30, 2019 | Dec. 31, 2019 | Feb. 05, 2019 | Dec. 31, 2018 |
Long-term Debt, Total | $ 37,351 | $ 33,745 | |||
Equipment Line [Member] | |||||
Long-term Debt, Total | 8,000 | 2,562 | |||
Financing Agreement [Member] | |||||
Long-term Debt, Total | 1,751 | ||||
Financing Agreement [Member] | Medical Equipment [Member] | |||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 2,000 | ||||
Debt Instrument, Term | 3 years | ||||
Line of Credit Facility, Current Borrowing Capacity | $ 1,800 | ||||
Credit Facility [Member] | Eurodollar Loan [Member] | |||||
Debt Instrument, Interest Rate, Effective Percentage | 4.81% | ||||
LIBOR Rate | 2.06% | ||||
Credit Facility [Member] | CB Floating Rate Loan [Member] | |||||
Debt Instrument, Interest Rate, Effective Percentage | 5.00% | ||||
Lender Prime Rate | 5.00% | ||||
Credit Facility [Member] | London Interbank Offered Rate (LIBOR) [Member] | Eurodollar Loan [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate | 2.75% | ||||
Credit Facility [Member] | London Interbank Offered Rate (LIBOR) [Member] | CB Floating Rate Loan [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate, Before Margin Rate | 2.50% | ||||
Credit Facility [Member] | Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Eurodollar Loan [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate | 3.00% | ||||
Credit Facility [Member] | Maximum [Member] | Greater of Prime Rate or LIBOR Plus 2.5% [Member] | CB Floating Rate Loan [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate | 0.25% | ||||
Credit Facility [Member] | Minimum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Eurodollar Loan [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate | 2.00% | ||||
Credit Facility [Member] | Minimum [Member] | Greater of Prime Rate or LIBOR Plus 2.5% [Member] | CB Floating Rate Loan [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate | (1.00%) | ||||
Credit Facility [Member] | Equipment Line [Member] | |||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 8,000 | ||||
Long-term Debt, Total | $ 27,700 | ||||
Long-term Line of Credit, Total | $ 8,000 | ||||
Credit Facility [Member] | Equipment Line [Member] | Maximum [Member] | Forecast [Member] | |||||
Capital Expenditures Incurred but Not yet Paid | $ 7,000 |
Note 7 - Debt - Summary of Revo
Note 7 - Debt - Summary of Revolver Based Upon Borrowers' Eligible Accounts Receivable and Inventory (Details) - Revolving Credit Facility [Member] - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Gross availability | $ 11,000 | $ 9,973 |
Outstanding draws | ||
Letters of credit | (1,750) | (750) |
Landlord reserves | (71) | (70) |
Net availability | $ 9,179 | $ 9,153 |
Note 7 - Debt - Summary of Futu
Note 7 - Debt - Summary of Future Maturities of Loans (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | $ 1,745 | |
Long-term Debt, Maturities, Repayments of Principal in Year Two | 7,026 | |
Long-term Debt, Maturities, Repayments of Principal in Year Three | 23,958 | |
Long-term Debt, Maturities, Repayments of Principal in Year Four | 1,822 | |
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | 2,800 | |
Long-term Debt, Total | 37,351 | $ 33,745 |
Unamortized value of the debt issuance costs, 2019 | (10) | |
Unamortized value of the debt issuance costs, 2020 | (39) | |
Unamortized value of the debt issuance costs, 2021 | (39) | |
Unamortized value of the debt issuance costs, 2022 | ||
Unamortized value of the debt issuance costs, 2023 and thereafter | ||
Unamortized value of the debt issuance costs, Total | (88) | (114) |
Financing Agreement [Member] | ||
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | 152 | |
Long-term Debt, Maturities, Repayments of Principal in Year Two | 652 | |
Long-term Debt, Maturities, Repayments of Principal in Year Three | 725 | |
Long-term Debt, Maturities, Repayments of Principal in Year Four | 222 | |
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | ||
Long-term Debt, Total | 1,751 | |
Equipment Line [Member] | ||
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | 400 | |
Long-term Debt, Maturities, Repayments of Principal in Year Two | 1,600 | |
Long-term Debt, Maturities, Repayments of Principal in Year Three | 1,600 | |
Long-term Debt, Maturities, Repayments of Principal in Year Four | 1,600 | |
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | 2,800 | |
Long-term Debt, Total | 8,000 | 2,562 |
Term Loan A [Member] | ||
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | 896 | |
Long-term Debt, Maturities, Repayments of Principal in Year Two | 3,584 | |
Long-term Debt, Maturities, Repayments of Principal in Year Three | 16,143 | |
Long-term Debt, Maturities, Repayments of Principal in Year Four | ||
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | ||
Long-term Debt, Total | 20,623 | 23,311 |
Term Loan C [Member] | ||
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | 307 | |
Long-term Debt, Maturities, Repayments of Principal in Year Two | 1,229 | |
Long-term Debt, Maturities, Repayments of Principal in Year Three | 5,529 | |
Long-term Debt, Maturities, Repayments of Principal in Year Four | ||
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | ||
Long-term Debt, Total | $ 7,065 | $ 7,986 |
Note 7 - Debt - Summary of Comp
Note 7 - Debt - Summary of Company's Current and Long-term Debt (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Current portion of long-term debt | $ 7,009 | $ 4,903 |
Long-term debt | 30,342 | 28,842 |
Total | 37,351 | 33,745 |
Unamortized value of the debt issuance costs, current portion of long-term debt | (39) | (38) |
Unamortized value of the debt issuance costs, long-term debt | (49) | (76) |
Unamortized value of the debt issuance costs, Total | (88) | (114) |
Financing Agreement [Member] | ||
Current portion of long-term debt | 635 | |
Long-term debt | 1,116 | |
Total | 1,751 | |
Equipment Line [Member] | ||
Current portion of long-term debt | 1,600 | 128 |
Long-term debt | 6,400 | 2,434 |
Total | 8,000 | 2,562 |
Term Loan A [Member] | ||
Current portion of long-term debt | 3,584 | 3,584 |
Long-term debt | 17,039 | 19,727 |
Total | 20,623 | 23,311 |
Term Loan C [Member] | ||
Current portion of long-term debt | 1,229 | 1,229 |
Long-term debt | 5,836 | 6,757 |
Total | $ 7,065 | $ 7,986 |
Note 8 - Income Taxes (Details
Note 8 - Income Taxes (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Income Tax Expense (Benefit), Total | $ 29 | $ 45 | $ 151 | $ 109 |
Note 10 - Earnings (Loss) Per_3
Note 10 - Earnings (Loss) Per Share (Details Textual) - shares shares in Millions | 3 Months Ended | 9 Months Ended |
Sep. 30, 2019 | Sep. 30, 2019 | |
Share-based Payment Arrangement, Option [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 0.1 | 0.1 |
Note 10 - Earnings (Loss) Per_4
Note 10 - Earnings (Loss) Per Share - Summary of Income and Share Amounts Utilized to Calculate Basic and Diluted Net Income Per Common Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Net income (loss) (in thousands) | $ 1,135 | $ (519) | $ 556 | $ (820) |
Basic (in shares) | 19,781,527 | 20,672,688 | 19,690,737 | 22,043,213 |
Dilutive effect of non-vested awards (in shares) | 897,904 | 813,196 | ||
Diluted (in shares) | 20,679,431 | 20,672,688 | 20,503,933 | 22,043,213 |
Basic (in dollars per share) | $ 0.06 | $ (0.03) | $ 0.03 | $ (0.04) |
Diluted (in dollars per share) | $ 0.05 | $ (0.03) | $ 0.03 | $ (0.04) |
Note 11 - Leases (Details Textu
Note 11 - Leases (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2018 | Sep. 30, 2019 | Jan. 01, 2019 | Dec. 31, 2018 | |
Operating Lease, Liability, Total | $ 5,265 | $ 3,100 | |||
Operating Lease, Expense | $ 400 | $ 1,100 | |||
Operating Leases, Future Minimum Payments Due, Next Twelve Months | $ 1,745 | ||||
Operating Leases, Future Minimum Payments, Due in Two Years | 1,347 | ||||
Operating Leases, Future Minimum Payments, Due in Three Years | 726 | ||||
Operating Leases, Future Minimum Payments, Due in Four Years | 624 | ||||
Operating Leases, Future Minimum Payments, Due in Five Years | 636 | ||||
Operating Leases, Future Minimum Payments, Due Thereafter | 3,071 | ||||
Operating Lease, Right-of-Use Asset | 5,004 | $ 3,100 | |||
Restatement Adjustment [Member] | Error Correction for Overstated Lease Maturities Under Previous Lease Accounting as of December 31, 2018 [Member] | |||||
Operating Leases, Future Minimum Payments Due, Next Twelve Months | (121) | ||||
Operating Leases, Future Minimum Payments, Due in Two Years | (370) | ||||
Operating Leases, Future Minimum Payments, Due in Three Years | (381) | ||||
Operating Leases, Future Minimum Payments, Due in Four Years | (392) | ||||
Operating Leases, Future Minimum Payments, Due in Five Years | (404) | ||||
Operating Leases, Future Minimum Payments, Due Thereafter | $ (2,528) | ||||
Minimum [Member] | |||||
Lessee, Operating Lease, Renewal Term | 1 year | ||||
Maximum [Member] | |||||
Lessee, Operating Lease, Renewal Term | 5 years |
Note 11 - Leases - Lease Cost (
Note 11 - Leases - Lease Cost (Details) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2019USD ($) | Sep. 30, 2019USD ($) | |
Operating lease cost | $ 533 | $ 1,425 |
Variable lease cost | 56 | 182 |
Total lease cost | $ 589 | 1,607 |
Operating cash flow from operating leases | 1,201 | |
Operating leases | $ 3,338 | |
Operating leases (Year) | 7 years 182 days | 7 years 182 days |
Operating leases | 7.60% | 7.60% |
Note 11 - Leases - Operating Le
Note 11 - Leases - Operating Lease Assets and Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Jan. 01, 2019 | Dec. 31, 2018 |
Operating Lease, Right-of-Use Asset | $ 5,004 | $ 3,100 | |
Current operating lease liabilities (included in other current liabilities) | 1,321 | ||
Operating lease liabilities, net of current portion | 3,944 | ||
Total operating lease liabilities | $ 5,265 | $ 3,100 |
Note 11 - Leases - Maturities o
Note 11 - Leases - Maturities of Lease Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Jan. 01, 2019 |
2019 | $ 398 | |
2020 | 1,328 | |
2021 | 772 | |
2022 | 706 | |
2023 | 719 | |
Thereafter | 3,506 | |
Total undiscounted lease payments | 7,429 | |
Less: Imputed interest | (2,164) | |
Total lease liabilities | $ 5,265 | $ 3,100 |
Note 11 - Leases - Schedule of
Note 11 - Leases - Schedule of Future Minimum Rental Payments Pursuant to Capital and Operating Leases (Details) $ in Thousands | Dec. 31, 2018USD ($) |
2019, capital leases | $ 33 |
Operating Leases, Future Minimum Payments Due, Next Twelve Months | 1,745 |
2019 | 1,778 |
2020, capital leases | |
Operating Leases, Future Minimum Payments, Due in Two Years | 1,347 |
2020 | 1,347 |
2021, capital leases | |
Operating Leases, Future Minimum Payments, Due in Three Years | 726 |
2021 | 726 |
2022, capital leases | |
Operating Leases, Future Minimum Payments, Due in Four Years | 624 |
2022 | 624 |
2023, capital leases | |
Operating Leases, Future Minimum Payments, Due in Five Years | 636 |
2023 | 636 |
Thereafter, capital leases | |
Operating Leases, Future Minimum Payments, Due Thereafter | 3,071 |
Thereafter | 3,071 |
Total required payments, capital leases | 33 |
Total required payments, operating leases | 8,149 |
Total required payments | 8,182 |
Less amounts representing interest (3.5%), capital leases | |
Present value of minimum lease payments, capital leases | 33 |
Less current maturities, capital leases | (33) |
Long-term capital lease liability, capital leases |
Note 12 - Subsequent Events (De
Note 12 - Subsequent Events (Details Textual) - USD ($) $ in Thousands | Nov. 07, 2019 | Dec. 31, 2020 | Sep. 30, 2019 | Mar. 31, 2019 | Feb. 05, 2019 | Dec. 31, 2018 |
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | $ 1,745 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Two | 7,026 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Three | 23,958 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Four | 1,822 | |||||
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | 2,800 | |||||
Equipment Line [Member] | ||||||
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | 400 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Two | 1,600 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Three | 1,600 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Four | 1,600 | |||||
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | $ 2,800 | |||||
Credit Facility [Member] | Equipment Line [Member] | ||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 8,000 | |||||
Line of Credit Facility, Maximum Lease Buyout Expenses | $ 200 | $ 100 | ||||
Credit Facility [Member] | Equipment Line [Member] | Forecast [Member] | ||||||
Line of Credit Facility, Maximum Lease Buyout Expenses | $ 200 | |||||
Subsequent Event [Member] | Credit Facility [Member] | Equipment Line [Member] | ||||||
Line of Credit Facility Additional Maximum Borrowing Capacity | $ 10,000 | |||||
Line of Credit Facility, Invoiced Hard Cost Maximum Percent | 90.00% | |||||
Line of Credit Facility, Maximum One-time Charges | $ 300 | |||||
Line of Credity Facility, Maximum Noncash Charges | 500 | |||||
Debt Instrument, Periodic Payment, Principal | 1,200 | |||||
Long-term Debt, Maturities, Repayments of Principal, Remainder of Fiscal Year | 100 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Two | 200 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Three | 20,700 | |||||
Long-term Debt, Maturities, Repayments of Principal in Year Four | 4,600 | |||||
Long-term Debt Maturities, Repayments of Principal in Year Five and Thereafter | 12,700 | |||||
Subsequent Event [Member] | Credit Facility [Member] | Revolving Credit Facility [Member] | ||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 11,800 |