Document And Entity Information
Document And Entity Information - shares | 6 Months Ended | |
Jun. 30, 2016 | Jul. 31, 2016 | |
Document Information [Line Items] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Jun. 30, 2016 | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q2 | |
Entity Registrant Name | Monster Digital, Inc. | |
Entity Central Index Key | 1,551,986 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Trading Symbol | MSDI | |
Entity Common Stock, Shares Outstanding | 7,339,050 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Current assets | ||
Cash | $ 152 | $ 119 |
Accounts receivable, net of allowances of $99 and $218, respectively | 1,038 | 644 |
Inventories | 1,029 | 633 |
Prepaid expenses and other | 54 | 141 |
Total current assets | 2,273 | 1,537 |
Trademark, net of amortization of $54 and $119, respectively | 2,483 | 2,548 |
Deferred IPO costs | 1,154 | 619 |
Deposits and other assets | 14 | 14 |
Total assets | 5,924 | 4,718 |
Current liabilities | ||
Line of credit | 322 | 215 |
Accounts payable | 1,466 | 1,021 |
Accrued expenses | 3,628 | 3,311 |
Customer refund | 1,825 | 1,850 |
Due to related parties | 534 | 510 |
Notes payable | 4,392 | 3,505 |
Total current liabilities | 12,167 | 10,412 |
Commitments and contingencies | ||
Shareholders’ deficit | ||
Preferred stock; 10,000,000 shares authorized; 0 and 2,802,430 shares issued and outstanding, respectively | 0 | 0 |
Common stock; $.0001 par value; 100,000,000 shares authorized; 3,702,865 and 3,750,000 shares issued and outstanding, respectively | 0 | 0 |
Additional paid-in capital | 22,753 | 20,181 |
Accumulated deficit | (28,996) | (25,875) |
Total shareholders’ deficit | (6,243) | (5,694) |
Total liabilities and shareholders’ deficit | $ 5,924 | $ 4,718 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Allowance for Doubtful Accounts Receivable, Current | $ 218 | $ 99 |
Finite-Lived Intangible Assets, Accumulated Amortization | $ 119 | $ 54 |
Preferred Stock, Shares Authorized | 10,000,000 | 10,000,000 |
Preferred Stock, Shares Issued | 2,802,430 | 0 |
Preferred Stock, Shares Outstanding | 2,802,430 | 0 |
Common Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 |
Common Stock, Shares Authorized | 100,000,000 | 100,000,000 |
Common Stock, Shares, Issued | 3,750,000 | 3,702,865 |
Common Stock, Shares, Outstanding | 3,750,000 | 3,702,865 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Revenue | $ 1,683 | $ 1,334 | $ 2,220 | $ 2,718 |
Cost of goods sold | 1,253 | 1,248 | 1,743 | 2,457 |
Gross Profit | 430 | 86 | 477 | 261 |
Operating expenses | ||||
Research and development | 65 | 119 | 114 | 246 |
Selling and marketing | 591 | 532 | 1,227 | 1,389 |
General and administrative | 675 | 492 | 1,470 | 1,375 |
Total operating expenses | 1,331 | 1,143 | 2,811 | 3,010 |
Operating loss | (901) | (1,057) | (2,334) | (2,749) |
Other expense, net | ||||
Interest and finance expense | 339 | 99 | 787 | 630 |
Debt conversion expense | 0 | 0 | 0 | 898 |
Total other expenses | 339 | 99 | 787 | 1,528 |
Loss before income taxes | (1,240) | (1,156) | (3,121) | (4,277) |
Provision for income taxes | 0 | 0 | 0 | 0 |
Net Loss | $ (1,240) | $ (1,156) | $ (3,121) | $ (4,277) |
Loss Per Share | ||||
Basic and Diluted | $ (0.33) | $ (0.38) | $ (0.83) | $ (1.42) |
Number of Shares used in Computation | ||||
Basic and Diluted | 3,750 | 3,076 | 3,749 | 3,013 |
CONSOLIDATED STATEMENT OF SHARE
CONSOLIDATED STATEMENT OF SHAREHOLDERS' DEFICIT - 6 months ended Jun. 30, 2016 - USD ($) $ in Thousands | Total | Common Stock [Member] | Preferred Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] |
Balance December 31, 2015 at Dec. 31, 2015 | $ (5,694) | $ 0 | $ 0 | $ 20,181 | $ (25,875) |
Balance December 31, 2015 (in share) at Dec. 31, 2015 | 3,702,865 | 0 | |||
Issuance of Preferred Stock | 2,393 | $ 0 | $ 0 | 2,393 | 0 |
Issuance of Preferred Stock (in share) | 0 | 2,802,430 | |||
Issuance of Common Stock | $ 0 | $ 0 | 0 | 0 | |
Issuance of Common Stock (in share) | 0 | 47,135 | 0 | ||
Amortization of non-cash stock-based compensation | $ 179 | $ 0 | $ 0 | 179 | 0 |
Net loss | (3,121) | 0 | 0 | 0 | (3,121) |
Balance June 30, 2016 at Jun. 30, 2016 | $ (6,243) | $ 0 | $ 0 | $ 22,753 | $ (28,996) |
Balance June 30, 2016 (in share) at Jun. 30, 2016 | 3,750,000 | 2,802,430 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
Cash flows from operating activities | ||
Net loss | $ (3,121) | $ (4,277) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Stock-based compensation | 179 | 54 |
Amortization of deferred debt issuance costs and debt discount | 691 | 463 |
Amortization of trademark | 65 | 0 |
Debt conversion expense | 0 | 898 |
Accrued interest on debt converted to equity | 0 | 12 |
Provision for doubtful accounts | 119 | 107 |
Changes in operating assets and liabilities: | ||
Accounts receivable | (513) | 2,998 |
Inventories | (396) | (1,202) |
Prepaid expenses and other | 87 | (180) |
Other assets | 0 | 8 |
Accounts payable | 445 | 1,453 |
Accrued expenses | 317 | (466) |
Customer deposits | (25) | 0 |
Due to related party | 0 | (28) |
Net cash used in operating activities | (2,152) | (160) |
Cash flows from financing activities | ||
Proceeds from issuance of preferred stock, net | 2,393 | 0 |
Private placement offering | 0 | 3,116 |
Private placement issuance costs | 0 | (479) |
Short-term loan - related party, net | 24 | (151) |
Prepaid IPO costs | (613) | 0 |
Proceeds from issuance of bridge financing | 406 | 0 |
Proceeds from issuance of convertible debt and warrants | 0 | 1,645 |
Proceeds from credit facility | 581 | 4,330 |
Payments on credit facility | (474) | (7,868) |
Payments on trademark note payable | (75) | |
Deferred financing costs | (57) | (424) |
Net cash provided by financing activities | 2,185 | 169 |
Net increase in cash | 33 | 9 |
Cash, beginning of the period | 119 | 97 |
Cash, end of the period | 152 | 106 |
Cash paid during the period for: | ||
Interest | 29 | 142 |
Non-cash investing and financing activities: | ||
Deferred IPO costs | 356 | 91 |
Exchange of debt for equity | $ 0 | $ 2,272 |
BUSINESS ACTIVITY AND SUMMARY O
BUSINESS ACTIVITY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Basis of Presentation and Significant Accounting Policies [Text Block] | NOTE 1 BUSINESS ACTIVITY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Organization Public Offering 9,132,750 2,025,000 4.50 2,025,000 0.01 99,000 218,000 Level 1: Quoted prices for identical instruments in active markets. Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets. Level 3: Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. All stock purchase warrants (see Note 5) are valued under methods of fair value under the Level 3 tier, as described above. The carrying amount for other financial instruments, which include cash, accounts receivable, accounts payable, and line of credit, approximate fair value based upon their short term nature and maturity. Revenue is reduced by reserves for price protection, sales returns, allowances and rebates. Our reserve estimates are based upon historical data as well as projections of sales, customer inventories, market conditions and current contractual sales terms. If the Company reduces the list price of its products, certain customers may receive a credit from the Company (i.e. price protection). The Company estimates the impact of such pricing changes on a regular basis and adjusts its allowances accordingly. Amounts charged to operations for price protection are calculated based on actual price changes on individual products and customer inventory levels. The reserve is then reduced by actual credits given to these customers at the time the credits are issued. We calculate the allowance for doubtful accounts and provision for sales returns and rebates based on management’s estimate of the amount expected to be uncollectible or returned on specific accounts. We provide for future returns, price protection and rebates at the time the products are sold. We calculate an estimate of future returns of product by analyzing units shipped, units returned and point of sale data to ascertain consumer purchases and inventory remaining with retail to establish anticipated returns. Price protection is calculated on a product by product basis. The objective of price protection is to mitigate returns by providing retailers with credits to ensure maximum consumer sales. Price protection is granted to retailers after they have presented the Company an affidavit of existing inventory. The Company also offers market development credits (“MDF credits”) to certain of its customers. These credits are also charged against revenue. Shipping and Handling Costs 59,000 77,000 94,000 The Company uses a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount that is more likely than not to be realized upon settlement. As of December 31, 2015 and June 30, 2016, there are no known uncertain tax positions. The Company policy is to classify the liability for unrecognized tax benefits as current to the extent that it is more likely than not to be realized upon settlement and to the extent that the Company anticipates payment (or receipt) of cash within one year. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits in the tax provision. 234,000 242,000 325,093 19,528 2,802,430 38,000 Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). In August 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements Going Concern In April 2015, the FASB issued ASU 2015-03, Interest Imputation of Interest In July 2015, the FASB issued ASU 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) Other pronouncements issued by the FASB or other authoritative accounting standards groups with future effective dates are either not applicable or not significant to the consolidated financial statements of the Company. |
GOING CONCERN
GOING CONCERN | 6 Months Ended |
Jun. 30, 2016 | |
Going Concern [Abstract] | |
Substantial Doubt about Going Concern [Text Block] | NOTE 2 GOING CONCERN As of June 30, 2016, the Company has negative working capital of approximately $ 9.9 6.2 29 • Subsequent to June 30, 2016, the Company received gross proceeds of approximately $ 9.1 • In order to meet customers’ needs for consumer products, the Company is continuing to develop new products to complement existing products and expand overall product offerings, with the objective of increasing revenue and gross profit percentages. The Company will be introducing additional new action sports cameras in 2016. While the Company believes it will be successful in obtaining the necessary financing to fund its operations, there are no assurances that such additional funding will be achieved and that it will succeed in its future operations. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts of liabilities that might be necessary should the Company be unable to continue in existence. |
DEBT AND EQUITY FINANCING
DEBT AND EQUITY FINANCING | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Debt Disclosure [Text Block] | NOTE 3 DEBT AND EQUITY FINANCING Credit Facility In June 2015, the Company secured an accounts receivable financing facility with Bay View Funding. The contract provides for maximum funding of $ 4 factoring fee of 1.35% for the first 30 days and .45% for each 10-day period thereafter that the financed receivable remains outstanding. 215,000 322,000 Debt to Equity Exchange Offer In December 2014, the Company extended an offer to its convertible Note holders for the exchange of convertible Notes, accrued interest and common stock purchase warrants into common stock. In the offer, the conversion rate on the principal amount of the Notes was reduced from $ 22.27 14.85 As further inducement to the offer, for the new shares issued in connection with the exchange offer, the Company’s principal shareholder agreed to put back to the Company an equal number of shares owned by him (to a maximum of 336,682 Through December 31, 2014, a total of $ 3,428,000 5,870,000 1,645,000 898,000 158,265 38,000 Promissory notes From October through March 7, 2016, the Company issued promissory notes; the notes are due and payable at the earlier of one year from the date of issuance or the closing date of the Company’s initial public offering, bear an interest rate of 15 756,000 176,000 364,000 3.0 3.4 Subsequent to June 30, 2016, the Company completed the Offering whereby 90 3,024,000 672,000 672,000 4.50 15 22.5 336,000 Due to Monster, Inc In addition to the issuance of shares of common stock and common stock purchase warrants (see Note 5), the Company has agreed to pay Monster, Inc. $ 500,000 125,000 50,000 125,000 Notes payable consists of the following (in thousands): December 31, June 30, Note payable, convertible debt $ 38 $ 38 Due to Monster, Inc. 450 375 Interest and loan origination fee accrued related to promissory notes payable and accrued at issuance 1,108 1,260 Promissory notes payable, 2015 bridge loans, net debt discount of $563 and $290 respectively, and net of debt issuance cost of $483 and $351, respectively 1,909 2,719 Total $ 3,505 $ 4,392 |
ACCRUED EXPENSES
ACCRUED EXPENSES | 6 Months Ended |
Jun. 30, 2016 | |
Payables and Accruals [Abstract] | |
Accounts Payable, Accrued Liabilities, and Other Liabilities Disclosure, Current [Text Block] | NOTE 4 ACCRUED EXPENSES Accrued expenses consist of the following (in thousands): December 31, June 30, Royalties $ 103 $ 236 Market development credits 336 179 Price protection 563 380 Return reserves 891 826 Accrued purchase orders 123 652 Others 1,295 1,355 Total $ 3,311 $ 3,628 |
STOCKHOLDERS' EQUITY
STOCKHOLDERS' EQUITY | 6 Months Ended |
Jun. 30, 2016 | |
Stockholders' Equity Note [Abstract] | |
Stockholders' Equity Note Disclosure [Text Block] | NOTE 5 STOCKHOLDERS’ EQUITY Common Stock Purchase Warrants 99,681 In August, 2015, the Company issued 191,289 156,000 325,093 The Company utilizes the Black-Scholes valuation method to value warrants. The expected life represents the period that these warrants are expected to be outstanding. The expected volatility was estimated by analyzing the historic volatility of similar public companies. No dividend payouts were assumed as the Company has not historically paid, and is not anticipating to pay, dividends in the foreseeable future. The risk-free rate of return reflects the interest rate offered for US treasury rates over the expected life of the warrants. Fair value of warrants issued $ .89 Expected term (years) 5.0 Risk-free interest rate 1.60 % Volatility 45.4 % Dividend yield None Common stock purchase rights offering 108,138 44.55 78,800 236,403 2,969,000 Reverse stock split Restricted Shares 84,170 41,000 68,000 137,000 382,575 The fair value of the 382,575 shares approximating $ 2,103,000 5.49 Preferred Stock 3,000,000 1.00 8 2,802,430 2.4 Subsequent to June 30, 2016 the Company completed the Offering in which all shares of Series A Preferred Stock was converted into 622,762 4.50 |
STOCK OPTIONS
STOCK OPTIONS | 6 Months Ended |
Jun. 30, 2016 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | NOTE 6 STOCK OPTIONS In 2012, the Company’s Board of Directors approved the 2012 Omnibus Incentive Plan (the “Plan”) which allows for the granting of stock options, stock appreciation rights, awards of restricted stock and restricted stock Units, stock bonuses and other cash and stock-based performance awards. A total of 101,005 269,345 370,350 71,040 51,512 On December 23, 2015, the Company authorized restricted stock grants under its 2012 Omnibus Incentive Plan of 13,467 33,668 22,000 44,000 216,000 30 Also granted on the effective date of the Offering were previously approved options to acquire 16,834 33,668 The Company follows the provision of the ASC Topic 718, Compensations Stock Compensation Option Date Options Exercise Estimated Intrinsic May 2015 71,040 $ 29.71 $ 5.79 None The Company’s Board of Directors granted options for 71,040 In regards to the valuation of the Company’s common stock, the Board of Directors engaged an independent third party valuation of the Company. Factors included in the valuation included the Company’s present value of future cash flows, its capital structure, valuation of comparable companies, its existing licensing agreements and the growth prospects for its product line. These factors were incorporated into an income approach and a market approach in order to derive an overall valuation of the Company’s common stock of $ 5.79 The Company utilizes the Black-Scholes valuation method to value stock options and recognizes compensation expense over the vesting period. The expected life represents the period that the Company’s stock-based compensation awards are expected to be outstanding. The Company uses a simplified method provided in Securities and Exchange Commission release Staff Accounting Bulletin No. 110 which averages an awards weighted average vesting period and contractual term for “plain vanilla” share options. The expected volatility was estimated by analyzing the historic volatility of similar public companies. No dividend payouts were assumed as the Company has not historically paid, and is not anticipating to pay, dividends in the foreseeable future. The risk-free rate of return reflects the weighted average interest rate offered for U.S. treasury rates over the expected life of the options. Weighted average fair value of options granted $ 0.45 Expected term (years)2 6.0 to 6.25 Risk-free interest rate 1.89 % Volatility 45.4 % Dividend yield None The Company recorded non-cash stock-based compensation related to stock options of $ 13,000 1,000 1,000 22 Number of Weighted Weighted Aggregate Options outstanding January 1, 2016 71,040 $ 29.71 9.50 $ Granted Forfeited 51,512 Outstanding at June 30, 2016 19,528 $ 29.71 9.00 $ |
RELATED PARTY TRANSACTIONS
RELATED PARTY TRANSACTIONS | 6 Months Ended |
Jun. 30, 2016 | |
Related Party Transactions [Abstract] | |
Related Party Transactions Disclosure [Text Block] | NOTE 7 RELATED PARTY TRANSACTIONS Borrowings 24,000 In September 2015 David Clarke, the Company’s Chairman of the Board and a significant stockholder of the Company, loaned the Company $ 100,000 5 33,333 4.50 December 31, June 30, Tandon Enterprises, Inc. $ 322 $ 346 SDJ Partners LLC 88 88 Shareholders/Officers 100 100 Total $ 510 $ 534 |
INCOME TAXES
INCOME TAXES | 6 Months Ended |
Jun. 30, 2016 | |
Income Tax Disclosure [Abstract] | |
Income Tax Disclosure [Text Block] | NOTE 8 INCOME TAXES For the six months ended June 30, 2015 and 2016, there was no income tax provision recorded. The Company’s income tax provision generally consists of state income taxes currently paid or payable. The ultimate realization of the deferred tax asset is dependent upon the generation of future taxable income during the periods in which temporary differences become deductible. Due to the uncertainty surrounding the realization of these deferred tax assets, the Company has recorded a 100 The effective income tax benefit as a percentage of pre-tax loss differs from expected combined federal and state income tax of 40 Management is not aware of any uncertain tax positions and does not expect the total amount of recognized tax benefits to change significantly in the next twelve months. |
CUSTOMER AND VENDOR CONCENTRATI
CUSTOMER AND VENDOR CONCENTRATIONS | 6 Months Ended |
Jun. 30, 2016 | |
Risks and Uncertainties [Abstract] | |
Concentration Risk Disclosure [Text Block] | NOTE 9 CUSTOMER AND VENDOR CONCENTRATIONS Customers Approximately 41% and 18% of the Company’s gross sales were made to two customers for the six months ended June 30, 2015. Approximately 45% of the Company’s gross sales were made to one customer for the six months ended June 30, 2016. At June 30, 2016, the amount included in outstanding accounts receivable related to this customer was approximately $817,000. Vendors Approximately 78% of the Company’s purchases were provided by three vendors for the six months ended June 30, 2015. Approximately 94% of the Company’s purchases were provided by three vendors for the six months ended June 30, 2016. At June 30, 2016, the amount in accounts payable related to these vendors was $33,000. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Jun. 30, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies Disclosure [Text Block] | NOTE 10 COMMITMENTS AND CONTINGENCIES Royalty The Company entered into the initial trademark license agreement with Monster, Inc. (formerly Monster Cable Products, Inc.) effective July 7, 2010. In 2012, the agreement was amended giving the Company exclusive rights to utilize the name “Monster Digital” on memory products for a period of 25 July 7, 2035 th The royalty schedule became effective in August 2011 and was further amended in April 2012. As amended, royalties under this contract are as follows: • Years 1 (2012) and 2: Royalties on all sales excluding sales to Monster, Inc. at a rate of four (4) percent, with no minimum. • Years 3 through 6: Minimum royalty payments of $ 50,000 • Years 7 through 10: Minimum royalty payments of $ 125,000 • Years 11 through 15: Minimum royalty payments of $ 187,500 • Years 16 through 25: Minimum royalty payments of $ 250,000 Effective July 1, 2014, the royalty rate on certain products was reduced from 4 2 For the three months ended June 30, 2015 and 2016, royalty expense amounted to approximately $ 46,000 71,000 68,000 121,000 Operating Lease The Company occupies executive offices in Simi Valley, CA pursuant to a lease through January 31, 2018 13,850 Customer payment agreement In July 2015, the Company entered into an agreement with a customer under which the Company will pay the customer a total of $ 835,000 65,000 65,000 445,000 Legal matters The Company is subject to certain legal proceedings and claims arising in connection with the normal course of its business. In the opinion of management, the reserve established for the three cases noted below is adequate so that the claims will have no material adverse effect on its consolidated financial position, results of operations or cash flows. On March 9, 2015, Memphis Electronics, Inc. (“MEI”) filed a complaint against SDJ and our company, case no. 4:15-cv-1104; in U.S. District Court for the Southern District of Texas. The complaint alleged breach of contract and tort for an alleged order or orders for computer components. Plaintiff’s claims are based in contract and tort (negligent and intentional misrepresentations) relating to nonpayment of approximately $ 275,000 170,000 On August 18, 2015, Phison Electronics Corp. (“Phison”) filed a complaint against SDJ, case no. 115 CV284516, in California Superior Court in Santa Clara County. The complaint alleged breach of contract and breach of implied covenant of good faith and fair dealing resulting in claimed damages of approximately $ 585,000 On August 28, 2015, Unigen Corporation (“Unigen”) filed a complaint against SDJ, case no. HG15-78385, in California Superior Court in Alameda County. The complaint alleged breach of contract for an alleged order or orders for 219,200 180,000 678,669 35,000 On February 16, 2016, we received a letter from GoPro, Inc., or GoPro, alleging that we infringe on at least five U.S. patents held by GoPro, and requesting that confirm in writing that we will permanently cease the sale and distribution of our Villain camera, along with any camera accessories, including the waterproof camera case and standard housing. The five patents specifically identified by GoPro in the letter were U.S. Patent No. D710,921: camera housing design, U.S. Patent No. D702,747: camera housing design, U.S. Patent No. D740,875: camera housing design, U.S. Patent No. D737,879: camera design and U.S. Patent No. 721,935: camera design. Based upon our preliminary review of these patents, we believe we have some defenses to GoPro’s allegations. Our outside counsel has been in discussion with GoPro’s outside counsel and has forwarded them material which we believe supports defense to these allegations, all in an effort to move the matter to resolution. As of yet, there is no final resolution to this matter. Although there can be no assurance that we will be successful in defending against these allegations or reaching a business resolution that is satisfactory to us. The supplier of our Villain camera has contractually represented and warranted that it owns or has paid royalties to any and all intellectual property, designs, software, hardware, packaging, components, manuals and any other portion, part or element that is or may be subject to the Villain and the parts and accessories thereof sourced by the supplier. This supplier has contractually agreed to pay any claims, damages, or costs that we suffer as a result of the patent infringement or a violation of international, U.S. or state laws or regulations as detailed in the prior sentence. |
BUSINESS ACTIVITY AND SUMMARY17
BUSINESS ACTIVITY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Public Offering [Policy Text Block] | Public Offering 9,132,750 2,025,000 4.50 2,025,000 0.01 |
Basis of Accounting, Policy [Policy Text Block] | Basis of Presentation |
Consolidation, Policy [Policy Text Block] | Principles of Consolidation |
Use of Estimates, Policy [Policy Text Block] | Use of Estimates |
Concentration Risk, Credit Risk, Policy [Policy Text Block] | Concentration of Cash |
Receivables, Policy [Policy Text Block] | Accounts Receivable 99,000 218,000 |
Inventory, Policy [Policy Text Block] | Inventories |
Fair Value of Financial Instruments, Policy [Policy Text Block] | Fair Value of Financial Instruments Level 1: Quoted prices for identical instruments in active markets. Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets. Level 3: Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. All stock purchase warrants (see Note 5) are valued under methods of fair value under the Level 3 tier, as described above. The carrying amount for other financial instruments, which include cash, accounts receivable, accounts payable, and line of credit, approximate fair value based upon their short term nature and maturity. |
Revenue Recognition, Policy [Policy Text Block] | Revenue Recognition Revenue is reduced by reserves for price protection, sales returns, allowances and rebates. Our reserve estimates are based upon historical data as well as projections of sales, customer inventories, market conditions and current contractual sales terms. If the Company reduces the list price of its products, certain customers may receive a credit from the Company (i.e. price protection). The Company estimates the impact of such pricing changes on a regular basis and adjusts its allowances accordingly. Amounts charged to operations for price protection are calculated based on actual price changes on individual products and customer inventory levels. The reserve is then reduced by actual credits given to these customers at the time the credits are issued. We calculate the allowance for doubtful accounts and provision for sales returns and rebates based on management’s estimate of the amount expected to be uncollectible or returned on specific accounts. We provide for future returns, price protection and rebates at the time the products are sold. We calculate an estimate of future returns of product by analyzing units shipped, units returned and point of sale data to ascertain consumer purchases and inventory remaining with retail to establish anticipated returns. Price protection is calculated on a product by product basis. The objective of price protection is to mitigate returns by providing retailers with credits to ensure maximum consumer sales. Price protection is granted to retailers after they have presented the Company an affidavit of existing inventory. The Company also offers market development credits (“MDF credits”) to certain of its customers. These credits are also charged against revenue. |
Shipping and Handling Cost, Policy [Policy Text Block] | Shipping and Handling Costs 59,000 77,000 94,000 |
Income Tax, Policy [Policy Text Block] | Income Taxes The Company uses a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount that is more likely than not to be realized upon settlement. As of December 31, 2015 and June 30, 2016, there are no known uncertain tax positions. The Company policy is to classify the liability for unrecognized tax benefits as current to the extent that it is more likely than not to be realized upon settlement and to the extent that the Company anticipates payment (or receipt) of cash within one year. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits in the tax provision. |
Guarantees, Indemnifications and Warranties Policies [Policy Text Block] | Product Warranty 234,000 242,000 |
Research and Development Expense, Policy [Policy Text Block] | Research and Development |
Earnings Per Share, Policy [Policy Text Block] | Earnings (Loss) per Share 325,093 19,528 2,802,430 38,000 |
New Accounting Pronouncements, Policy [Policy Text Block] | Recently Issued Accounting Pronouncements Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). In August 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements Going Concern In April 2015, the FASB issued ASU 2015-03, Interest Imputation of Interest In July 2015, the FASB issued ASU 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) Other pronouncements issued by the FASB or other authoritative accounting standards groups with future effective dates are either not applicable or not significant to the consolidated financial statements of the Company. |
ACCRUED EXPENSES (Tables)
ACCRUED EXPENSES (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Payables and Accruals [Abstract] | |
Schedule of Accrued Liabilities [Table Text Block] | Accrued expenses consist of the following (in thousands): December 31, June 30, Royalties $ 103 $ 236 Market development credits 336 179 Price protection 563 380 Return reserves 891 826 Accrued purchase orders 123 652 Others 1,295 1,355 Total $ 3,311 $ 3,628 |
STOCKHOLDERS' EQUITY (Tables)
STOCKHOLDERS' EQUITY (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Stockholders' Equity Note [Abstract] | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block] | A summary of significant assumptions used to estimate the fair value of the warrants issued in August 2015 are as follows: Fair value of warrants issued $ .89 Expected term (years) 5.0 Risk-free interest rate 1.60 % Volatility 45.4 % Dividend yield None |
STOCK OPTIONS (Tables)
STOCK OPTIONS (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Schedule of Share-based Compensation, Activity [Table Text Block] | No options were granted in the six months ended June 30, 2016. In 2015, the following stock option grants were made: Option Date Options Exercise Estimated Intrinsic May 2015 71,040 $ 29.71 $ 5.79 None A summary of option activity for the Plan as of June 30, 2016 and changes for the six months then ended are represented as follows: Number of Weighted Weighted Aggregate Options outstanding January 1, 2016 71,040 $ 29.71 9.50 $ Granted Forfeited 51,512 Outstanding at June 30, 2016 19,528 $ 29.71 9.00 $ |
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block] | A summary of significant assumptions used to estimate the fair value of the stock options granted in 2015 are as follows: Weighted average fair value of options granted $ 0.45 Expected term (years)2 6.0 to 6.25 Risk-free interest rate 1.89 % Volatility 45.4 % Dividend yield None |
RELATED PARTY TRANSACTIONS (Tab
RELATED PARTY TRANSACTIONS (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Related Party Transactions [Abstract] | |
Schedule of Related Party Transactions [Table Text Block] | Due to related parties consists of the following at December 31, 2015 and June 30, 2016 (in thousands): December 31, June 30, Tandon Enterprises, Inc. $ 322 $ 346 SDJ Partners LLC 88 88 Shareholders/Officers 100 100 Total $ 510 $ 534 |
BUSINESS ACTIVITY AND SUMMARY22
BUSINESS ACTIVITY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Textual) - USD ($) | 1 Months Ended | 3 Months Ended | 6 Months Ended | ||||
Jul. 13, 2016 | Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Jul. 31, 2016 | Dec. 31, 2015 | |
Significant Accounting Policies Disclosure [Line Items] | |||||||
Proceeds from Issuance Initial Public Offering | $ 9,100,000 | ||||||
Stock Issued During Period, Shares, New Issues | 0 | ||||||
Allowance for Doubtful Accounts Receivable | $ 218,000 | $ 218,000 | $ 99,000 | ||||
Shipping, Handling and Transportation Costs | 77,000 | $ 59,000 | $ 94,000 | $ 94,000 | |||
Extended Product Warranty Period Minimum | three years | ||||||
Extended Product Warranty Period Maximum | five years | ||||||
Extended Product Warranty Accrual, Current | $ 242,000 | $ 242,000 | $ 234,000 | ||||
Convertible Notes Payable [Member] | |||||||
Significant Accounting Policies Disclosure [Line Items] | |||||||
Antidilutive Securities Excluded From Computation Of Net Income Per Outstanding Unit Shares | 38,000 | ||||||
Common Stock [Member] | |||||||
Significant Accounting Policies Disclosure [Line Items] | |||||||
Stock Issued During Period, Shares, New Issues | 47,135 | ||||||
Antidilutive Securities Excluded From Computation Of Net Income Per Outstanding Unit Shares | 19,528 | ||||||
Warrant [Member] | |||||||
Significant Accounting Policies Disclosure [Line Items] | |||||||
Antidilutive Securities Excluded From Computation Of Net Income Per Outstanding Unit Shares | 325,093 | ||||||
Preferred Stock [Member] | |||||||
Significant Accounting Policies Disclosure [Line Items] | |||||||
Stock Issued During Period, Shares, New Issues | 0 | ||||||
Antidilutive Securities Excluded From Computation Of Net Income Per Outstanding Unit Shares | 2,802,430 | ||||||
Subsequent Event [Member] | |||||||
Significant Accounting Policies Disclosure [Line Items] | |||||||
Proceeds from Issuance Initial Public Offering | $ 9,132,750 | ||||||
Stock Issued During Period, Shares, New Issues | 2,025,000 | ||||||
Shares Issued, Price Per Share | $ 4.50 | $ 4.50 | |||||
Warrants Issued During Period Value | $ 2,025,000 | ||||||
Warrants Issued Price Per Share | $ 0.01 |
GOING CONCERN (Details Textual)
GOING CONCERN (Details Textual) $ in Millions | 6 Months Ended |
Jun. 30, 2016USD ($) | |
Going Concern [Line Items] | |
Working Capital | $ 9.9 |
Capital Deficit | 6.2 |
Accumulated Other Comprehensive Income (Loss), Net of Tax | 29 |
Proceeds from Issuance Initial Public Offering | $ 9.1 |
DEBT AND EQUITY FINANCING (Deta
DEBT AND EQUITY FINANCING (Details) - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Short-term Debt [Line Items] | ||
Note payable, convertible debt | $ 38 | $ 38 |
Due to Monster, Inc. | 375 | 450 |
Interest and loan origination fee accrued related to promissory notes payable and accrued at issuance | 1,260 | 1,108 |
Promissory notes payable, 2015 bridge loans, net debt discount of $563 and $290 respectively, and net of debt issuance cost of $483 and $351, respectively | 2,719 | 1,909 |
Total | $ 4,392 | $ 3,505 |
DEBT AND EQUITY FINANCING (De25
DEBT AND EQUITY FINANCING (Details Textual) | 1 Months Ended | 3 Months Ended | 5 Months Ended | 6 Months Ended | 12 Months Ended | |||||||
Jul. 13, 2016USD ($)$ / sharesshares | Jan. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Jun. 30, 2015USD ($) | Jun. 30, 2016USD ($) | Mar. 31, 2015USD ($)shares | Mar. 07, 2016$ / shares | Jun. 30, 2016USD ($) | Jun. 30, 2015USD ($) | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($)$ / sharesshares | Jul. 31, 2016$ / shares | |
Short-term Debt [Line Items] | ||||||||||||
Notes Payable, Current | $ 3,505,000 | $ 4,392,000 | $ 4,392,000 | $ 3,505,000 | ||||||||
Debt Instrument, Interest Rate, Stated Percentage | 15.00% | |||||||||||
Loan Processing Fee Each Dollar | $ / shares | $ 0.225 | |||||||||||
Amortization of Debt Issuance Costs and Discounts | 691,000 | $ 463,000 | ||||||||||
Debt Conversion, Converted Instrument, Amount | 0 | 2,272,000 | ||||||||||
Bridge Loan | 563,000 | 290,000 | 290,000 | 563,000 | ||||||||
Unamortized Debt Issuance Expense | 483,000 | 351,000 | 351,000 | 483,000 | ||||||||
Notes Payable | 3,000,000 | 3,400,000 | 3,400,000 | 3,000,000 | ||||||||
Subsequent Event [Member] | ||||||||||||
Short-term Debt [Line Items] | ||||||||||||
Shares Issued, Price Per Share | $ / shares | $ 4.50 | $ 4.50 | ||||||||||
Trade Names [Member] | ||||||||||||
Short-term Debt [Line Items] | ||||||||||||
Payments to Acquire Intangible Assets | $ 50,000 | 125,000 | 500,000 | |||||||||
Convertible Notes Payable [Member] | ||||||||||||
Short-term Debt [Line Items] | ||||||||||||
Convertible Notes Payable Conversion Price Current Rate | $ / shares | $ 22.27 | |||||||||||
Convertible Notes Payable Conversion Price Reduced Rate | $ / shares | $ 14.85 | |||||||||||
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right | shares | 0.07 | |||||||||||
Number Of Warrants Called By Each Securities | shares | 0.13 | |||||||||||
Debt Instrument, Convertible, Number of Equity Instruments | 336,682 | |||||||||||
Debt Conversion, Original Debt, Amount | $ 3,428,000 | |||||||||||
Adjustments to Additional Paid in Capital, Convertible Debt with Conversion Feature | $ 5,870,000 | |||||||||||
Proceeds from Convertible Debt | 1,645,000 | |||||||||||
Payments of Debt Issuance Costs | $ 898,000 | |||||||||||
Debt Conversion, Converted Instrument, Shares Issued | shares | 158,265 | |||||||||||
Notes Payable, Current | 38,000 | 38,000 | 38,000 | 38,000 | ||||||||
Loans Payable [Member] | ||||||||||||
Short-term Debt [Line Items] | ||||||||||||
Loan Processing Fee | 756,000 | |||||||||||
Amortization of Debt Issuance Costs and Discounts | 176,000 | 364,000 | ||||||||||
Loans Payable [Member] | Subsequent Event [Member] | ||||||||||||
Short-term Debt [Line Items] | ||||||||||||
Debt Conversion, Converted Instrument, Shares Issued | shares | 672,000 | |||||||||||
Percentage of Outstanding Promissory Notes | 90.00% | |||||||||||
Debt Conversion, Converted Instrument, Amount | $ 3,024,000 | |||||||||||
Shares Issued, Price Per Share | $ / shares | $ 4.50 | |||||||||||
Conversion of Debt, Percentage of Accrued Interest Waived | 15.00% | |||||||||||
Origination of Loan to Purchase Common Stock | $ 336,000 | |||||||||||
Conversion of Debt, Percentage of Origination Fees Waived | 22.50% | |||||||||||
Debt Conversion, Converted Instrument, Warrants or Options Issued | shares | 672,000 | |||||||||||
Bay View Funding [Member] | ||||||||||||
Short-term Debt [Line Items] | ||||||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 4,000,000 | $ 4,000,000 | ||||||||||
Line of Credit Facility, Commitment Fee Description | factoring fee of 1.35% for the first 30 days and .45% for each 10-day period thereafter that the financed receivable remains outstanding. | |||||||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 1.35% | |||||||||||
Line of Credit Facility, Fair Value of Amount Outstanding | $ 215,000 | $ 322,000 | $ 322,000 | $ 215,000 |
ACCRUED EXPENSES (Details)
ACCRUED EXPENSES (Details) - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Schedule Of Accrued Liabilities [Line Items] | ||
Royalties | $ 236 | $ 103 |
Market development credits | 179 | 336 |
Price protection | 380 | 563 |
Return reserves | 826 | 891 |
Accrued purchase orders | 652 | 123 |
Others | 1,355 | 1,295 |
Total | $ 3,628 | $ 3,311 |
STOCKHOLDERS' EQUITY (Details)
STOCKHOLDERS' EQUITY (Details) - Warrant [Member] | 6 Months Ended |
Jun. 30, 2016$ / shares | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | |
Fair value of warrants issued | $ 0.89 |
Expected term (years) | 5 years |
Risk-free interest rate | 1.60% |
Volatility | 45.40% |
Dividend yield | 0.00% |
STOCKHOLDERS' EQUITY (Details T
STOCKHOLDERS' EQUITY (Details Textual) - USD ($) | Jun. 06, 2016 | Jan. 07, 2016 | Jul. 13, 2016 | Jun. 23, 2016 | Nov. 30, 2015 | Aug. 31, 2015 | Jun. 30, 2016 | Mar. 31, 2016 | Jun. 30, 2016 | Sep. 30, 2015 | Jun. 30, 2015 | Jul. 31, 2016 | Dec. 31, 2015 | Apr. 30, 2015 |
Class of Stock [Line Items] | ||||||||||||||
Warrant Cancelled During Period | 99,681 | |||||||||||||
Stock Issued During Period, Shares, New Issues | 0 | |||||||||||||
Stockholders' Equity, Reverse Stock Split | one-for-1.2578616 | one-for-11.138103 reverse stock split | one-for-1.06 | one-for-five and one-for-twelve | ||||||||||
Restricted Stock or Unit Expense | $ 22,000 | $ 44,000 | $ 13,000 | |||||||||||
Convertible Preferred Stock, Terms of Conversion | purchase price of $1.00 per share and convertible into one share of the Company’s common stock and having an 8%, noncumulative dividend. | |||||||||||||
Proceeds from Issuance of Private Placement | 0 | 3,116,000 | ||||||||||||
Subsequent Event [Member] | ||||||||||||||
Class of Stock [Line Items] | ||||||||||||||
Warrants Issued During Period Value | $ 2,025,000 | |||||||||||||
Stock Issued During Period, Shares, New Issues | 2,025,000 | |||||||||||||
Shares Issued, Price Per Share | $ 4.50 | $ 4.50 | ||||||||||||
Convertible Preferred Stock Warrants Issued upon Conversion | 622,762 | |||||||||||||
Series A Preferred Stock [Member] | ||||||||||||||
Class of Stock [Line Items] | ||||||||||||||
Sale of Stock, Price Per Share | $ 1 | |||||||||||||
Convertible Preferred Stock, Shares Issued upon Conversion | 3,000,000 | |||||||||||||
Preferred Stock, Dividend Rate, Percentage | 0.00% | |||||||||||||
Sale of Stock, Number of Shares Issued in Transaction | 2,802,430 | |||||||||||||
Proceeds from Issuance of Private Placement | $ 2,400,000 | |||||||||||||
Series A Preferred Stock [Member] | Subsequent Event [Member] | ||||||||||||||
Class of Stock [Line Items] | ||||||||||||||
Convertible Preferred Stock, Shares Issued upon Conversion | 622,762 | |||||||||||||
Shares Issued, Price Per Share | $ 4.50 | |||||||||||||
Trademark License Agreement [Member] | ||||||||||||||
Class of Stock [Line Items] | ||||||||||||||
Sale of Stock, Price Per Share | $ 5.49 | |||||||||||||
Stock Issued During Period, Shares, Restricted Stock Award, Gross | 382,575 | |||||||||||||
Stock Issued During Period, Value, Restricted Stock Award, Gross | $ 2,103,000 | |||||||||||||
Board of Directors Chairman [Member] | ||||||||||||||
Class of Stock [Line Items] | ||||||||||||||
Stock Issued During Period, Shares, Restricted Stock Award, Gross | 84,170 | |||||||||||||
Restricted Stock or Unit Expense | $ 68,000 | $ 137,000 | $ 41,000 | |||||||||||
Common Stock Purchase Rights Offering [Member] | ||||||||||||||
Class of Stock [Line Items] | ||||||||||||||
Common Unit, Issued | 78,800 | 108,138 | ||||||||||||
Sale of Stock, Price Per Share | $ 44.55 | |||||||||||||
Stock Issued During Period, Shares, New Issues | 236,403 | |||||||||||||
Proceeds from Issuance of Common Stock | $ 2,969,000 | |||||||||||||
Chief Executive Officer [Member] | ||||||||||||||
Class of Stock [Line Items] | ||||||||||||||
Warrants Issued During Period Value | $ 191,289 | |||||||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights | 156,000 | |||||||||||||
Class of Warrant or Right, Outstanding | 325,093 | 325,093 | 325,093 | |||||||||||
Unexercised Warrant Expiry Period | 2016 to 2019 |
STOCK OPTIONS (Details)
STOCK OPTIONS (Details) - USD ($) $ / shares in Units, $ in Thousands | 1 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||
May 31, 2015 | Jun. 30, 2016 | Jun. 30, 2016 | Dec. 31, 2015 | Jun. 30, 2016 | Dec. 31, 2015 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Options Granted | 71,040 | 19,528 | 71,040 | 71,040 | 19,528 | 71,040 |
Exercise Price | $ 29.71 | $ 29.71 | $ 29.71 | $ 29.71 | $ 29.71 | $ 29.71 |
Estimated Fair Value of Underlying Stock | $ 5.79 | $ 0.45 | ||||
Number of Options outstanding, Beginning | 71,040 | |||||
Number of Options, Granted | 71,040 | 0 | ||||
Number of Options, Forfeited | 51,512 | 51,512 | ||||
Number of Options outstanding, Ending | 71,040 | 19,528 | 19,528 | 71,040 | ||
Weighted Average Exercise Price, Beginning | $ 29.71 | |||||
Weighted Average Exercise Price, Granted | 0 | |||||
Weighted Average Exercise Price, Forfeited | 0 | |||||
Weighted Average Exercise Price, Ending | $ 29.71 | $ 29.71 | $ 29.71 | $ 29.71 | ||
Weighted Average Remaining Contract Term | 9 years | 9 years 6 months | ||||
Aggregate Intrinsic Value End of the Period | $ 0 | $ 0 |
STOCK OPTIONS (Details 1)
STOCK OPTIONS (Details 1) - $ / shares | 1 Months Ended | 12 Months Ended |
May 31, 2015 | Dec. 31, 2015 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Weighted average fair value of options granted | $ 5.79 | $ 0.45 |
Risk-free interest rate | 1.89% | |
Volatility | 45.40% | |
Dividend yield | 0.00% | |
Maximum [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Expected term (years) | 6 years 3 months | |
Minimum [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Expected term (years) | 6 years |
STOCK OPTIONS (Details Textual)
STOCK OPTIONS (Details Textual) - USD ($) | 1 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||
Nov. 30, 2015 | May 31, 2015 | Jun. 30, 2016 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | Dec. 31, 2012 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized | 370,350 | 101,005 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Additional Shares Authorized | 269,345 | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 71,040 | 19,528 | 19,528 | 71,040 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Forfeitures in Period | 51,512 | 51,512 | |||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized | $ 1,000 | $ 1,000 | |||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 22 months | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value | $ 5.79 | $ 0.45 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 71,040 | 0 | |||||
Restricted Stock or Unit Expense | 22,000 | $ 44,000 | $ 13,000 | ||||
Stock or Unit Option Plan Expense | $ 1,000 | ||||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $ 0 | ||||||
David Olert [Member] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures | $ 25,000 | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 16,834 | ||||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $ 4.50 | ||||||
Vivek Tondon [Member] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures | $ 25,000 | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 18,000 | ||||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $ 4.50 | ||||||
Marc Matejka [Member] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures | $ 25,000 | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 18,000 | ||||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $ 4.50 | ||||||
Director [Member] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures | $ 10,000 | ||||||
Neal Bobrick [Member] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 33,668 | ||||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $ 4.50 | ||||||
Restricted Stock [Member] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized | $ 216,000 | $ 216,000 | |||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 30 months | ||||||
President and Chief Executive Officer [Member] | |||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||||
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures | $ 13,467 |
RELATED PARTY TRANSACTIONS (Det
RELATED PARTY TRANSACTIONS (Details) - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Related Party Transaction [Line Items] | ||
Due to Related Parties, Current | $ 534 | $ 510 |
Tandon Enterprises, Inc. [Member] | ||
Related Party Transaction [Line Items] | ||
Due to Related Parties, Current | 346 | 322 |
SDJ Partners LLC [Member] | ||
Related Party Transaction [Line Items] | ||
Due to Related Parties, Current | 88 | 88 |
Shareholders/Officers [Member] | ||
Related Party Transaction [Line Items] | ||
Due to Related Parties, Current | $ 100 | $ 100 |
RELATED PARTY TRANSACTIONS (D33
RELATED PARTY TRANSACTIONS (Details Textual) - USD ($) | 1 Months Ended | 3 Months Ended | 6 Months Ended | ||||
Jul. 31, 2016 | Sep. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2016 | Jul. 13, 2016 | Mar. 07, 2016 | Dec. 31, 2015 | |
Related Party Transaction [Line Items] | |||||||
Debt Instrument, Interest Rate, Stated Percentage | 15.00% | ||||||
Due to Related Parties, Current | $ 534,000 | $ 534,000 | $ 510,000 | ||||
Subsequent Event [Member] | |||||||
Related Party Transaction [Line Items] | |||||||
Shares Issued, Price Per Share | $ 4.50 | $ 4.50 | |||||
Tandon Enterprises, Inc. [Member] | |||||||
Related Party Transaction [Line Items] | |||||||
Proceeds from Related Party Debt | 24,000 | ||||||
Debt Conversion, Converted Instrument, Warrants or Options Issued | 76,911 | ||||||
Due to Related Parties, Current | $ 346,000 | $ 346,000 | $ 322,000 | ||||
Debt Conversion, Converted Instrument, Shares Issued | 76,911 | ||||||
President and Chief Executive Officer [Member] | |||||||
Related Party Transaction [Line Items] | |||||||
Proceeds from Related Party Debt | $ 100,000 | ||||||
Debt Instrument, Interest Rate, Stated Percentage | 5.00% | ||||||
Debt Conversion, Converted Instrument, Warrants or Options Issued | 33,333 | ||||||
Due to Related Parties, Current | $ 50,000 | $ 50,000 | |||||
Debt Conversion, Converted Instrument, Shares Issued | 33,333 |
INCOME TAXES (Details Textual)
INCOME TAXES (Details Textual) | 1 Months Ended |
Jun. 30, 2016 | |
Income Taxes [Line Items] | |
Deferred Tax Assets Valuation Allowance Percentage | 100.00% |
Operating Loss Carryforwards, Expiration Period | Net operating loss carryforwards expire between the years 2029 and 2035. |
Effective Income Tax Rate Reconciliation, Percent | 40.00% |
CUSTOMER AND VENDOR CONCENTRA35
CUSTOMER AND VENDOR CONCENTRATIONS (Details Textual) - USD ($) | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | |
Concentration Risk [Line Items] | |||
Accounts Payable, Current | $ 1,466,000 | $ 1,021,000 | |
Accounts Receivable, Net, Current | 1,038,000 | $ 644,000 | |
Customer One And Two [Member] | |||
Concentration Risk [Line Items] | |||
Accounts Receivable, Net, Current | 817,000 | ||
Three Vendors [Member] | |||
Concentration Risk [Line Items] | |||
Accounts Payable, Current | $ 33,000 | ||
Three Vendors [Member] | Supplier Concentration Risk [Member] | |||
Concentration Risk [Line Items] | |||
Concentration Risk, Percentage | 94.00% | 78.00% | |
Sales Revenue, Net [Member] | Customer One [Member] | |||
Concentration Risk [Line Items] | |||
Concentration Risk, Percentage | 45.00% | 41.00% | |
Sales Revenue, Net [Member] | Customer Two [Member] | |||
Concentration Risk [Line Items] | |||
Concentration Risk, Percentage | 18.00% |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Details Textual) | Mar. 09, 2015USD ($) | Aug. 31, 2016USD ($) | Aug. 31, 2015USD ($) | Aug. 28, 2015USD ($) | Aug. 18, 2015USD ($) | Jun. 30, 2016USD ($) | Jun. 30, 2015USD ($) | Jun. 30, 2016USD ($) | Jun. 30, 2015USD ($) | Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2012USD ($) | Dec. 31, 2015USD ($) | Jul. 31, 2015USD ($) |
Commitments And Contingencies [Line Items] | ||||||||||||||
Minimum royalty payments, Years Three through Six | $ 50,000 | |||||||||||||
Minimum royalty payments, Years Seven through Ten | 125,000 | |||||||||||||
Minimum royalty payments, Eleven through Fifteen | 187,500 | |||||||||||||
Minimum royalty payments, Years Sixteen through Twenty-five | $ 250,000 | |||||||||||||
Royalty rate | 2.00% | 4.00% | ||||||||||||
Monthly Commitment Amount | $ 65,000 | |||||||||||||
Cost Of Parts | $ 678,669 | |||||||||||||
Incidental Expenses | $ 35,000 | |||||||||||||
Royalty Expense | $ 71,000 | $ 46,000 | $ 121,000 | $ 68,000 | ||||||||||
Operating Lease, Monthly Rental Payments | 13,850 | |||||||||||||
Other Commitment | $ 835,000 | |||||||||||||
Accounts Payable, Current | 1,466,000 | $ 1,466,000 | $ 1,021,000 | |||||||||||
Other Commitments, Description | Under the terms of the agreement, there is no interest and the Company will make 12 monthly payments of $65,000 beginning in August 2015, and one final payment of $65,000 in August 2016. | |||||||||||||
Lessee Leasing Arrangements Operating Leases Date | Jan. 31, 2018 | |||||||||||||
Number of specially constructed computer components | 219,200 | |||||||||||||
Scenario, Forecast [Member] | ||||||||||||||
Commitments And Contingencies [Line Items] | ||||||||||||||
Monthly Commitment Amount | $ 65,000 | |||||||||||||
Memphis Electronics, Inc. [Member] | ||||||||||||||
Commitments And Contingencies [Line Items] | ||||||||||||||
Loss Contingency, Damages Sought, Value | $ 275,000 | |||||||||||||
Litigation Settlement, Amount | $ 170,000 | |||||||||||||
Phison Electronics Corp. [Member] | ||||||||||||||
Commitments And Contingencies [Line Items] | ||||||||||||||
Loss Contingency, Damages Sought, Value | $ 585,000 | |||||||||||||
Unigen Corporation [Member] | ||||||||||||||
Commitments And Contingencies [Line Items] | ||||||||||||||
Loss Contingency, Damages Sought, Value | $ 180,000 | |||||||||||||
Other Commitments [Member] | ||||||||||||||
Commitments And Contingencies [Line Items] | ||||||||||||||
Accounts Payable, Current | $ 445,000 | $ 445,000 | ||||||||||||
Trademarks [Member] | ||||||||||||||
Commitments And Contingencies [Line Items] | ||||||||||||||
Finite Lived Intangible Asset Expiration Date | Jul. 7, 2035 | |||||||||||||
Finite-Lived Intangible Asset, Useful Life | 25 years |