XML 42 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
CURRENT ASSETS    
Cash and cash equivalents $ 7,296us-gaap_CashAndCashEquivalentsAtCarryingValue [1] $ 5,996us-gaap_CashAndCashEquivalentsAtCarryingValue [1]
Accounts receivable, net 2,251us-gaap_AccountsReceivableNetCurrent 295us-gaap_AccountsReceivableNetCurrent
Prepaid expenses and other current assets 762us-gaap_PrepaidExpenseAndOtherAssetsCurrent 190us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Deferred tax assets, current 203us-gaap_DeferredTaxAssetsNetCurrent 95us-gaap_DeferredTaxAssetsNetCurrent
Total current assets 10,512us-gaap_AssetsCurrent 6,576us-gaap_AssetsCurrent
NON-CURRENT ASSETS    
Property and equipment, net 1,821us-gaap_PropertyPlantAndEquipmentNet 302us-gaap_PropertyPlantAndEquipmentNet
Long-term deferred expenses 580us-gaap_DeferredCosts  
Intangible assets, net 5,062us-gaap_FiniteLivedIntangibleAssetsNet 796us-gaap_FiniteLivedIntangibleAssetsNet
Goodwill 40,698us-gaap_Goodwill 5,226us-gaap_Goodwill
Other assets 38us-gaap_OtherAssetsNoncurrent 38us-gaap_OtherAssetsNoncurrent
Deferred tax assets, non-current 294us-gaap_DeferredTaxAssetsNetNoncurrent 275us-gaap_DeferredTaxAssetsNetNoncurrent
Total non-current assets 48,493us-gaap_AssetsNoncurrent 6,637us-gaap_AssetsNoncurrent
Total assets 59,005us-gaap_Assets 13,213us-gaap_Assets
CURRENT LIABILITIES    
Accounts payable 1,884us-gaap_AccountsPayableCurrent 890us-gaap_AccountsPayableCurrent
Accrued expenses and other payables 1,118us-gaap_AccruedLiabilitiesAndOtherLiabilities  
Acquisition consideration payable 460us-gaap_BusinessCombinationContingentConsiderationLiability  
Amounts due to related parties 178us-gaap_DueToRelatedPartiesCurrent 52us-gaap_DueToRelatedPartiesCurrent
Deferred revenue 264us-gaap_DeferredRevenueCurrent 164us-gaap_DeferredRevenueCurrent
Total current liabilities 3,904us-gaap_LiabilitiesCurrent 1,106us-gaap_LiabilitiesCurrent
Total liabilities 3,904us-gaap_Liabilities 1,106us-gaap_Liabilities
SHAREHOLDERS' EQUITY    
Preferred Shares-$0.0001 par value 10,000,000 shares authorized, 4,965,302 and 4,965,302 shares issued and outstanding on March 31, 2015 and December 31, 2014, respectively      
Common Shares-$0.0005 par value 200,000,000 shares authorized, 13,888,454 and 6,597,155 shares issued and outstanding on March 31, 2015 and December 31, 2014, respectively 7us-gaap_CommonStockValue 3us-gaap_CommonStockValue
Additional paid-in capital 56,926us-gaap_AdditionalPaidInCapital 12,714us-gaap_AdditionalPaidInCapital
Accumulated other comprehensive loss 6us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax  
Accumulated deficit (2,246)us-gaap_RetainedEarningsAccumulatedDeficit (610)us-gaap_RetainedEarningsAccumulatedDeficit
Total IDI shareholders' equity 54,693us-gaap_StockholdersEquity 12,107us-gaap_StockholdersEquity
Non-controlling interests 408us-gaap_MinorityInterest  
Total shareholders' equity 55,101us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 12,107us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
Total liabilities and shareholders' equity $ 59,005us-gaap_LiabilitiesAndStockholdersEquity $ 13,213us-gaap_LiabilitiesAndStockholdersEquity
[1] As IDI Holdings, LLC, the accounting acquirer of the merger consummated effective as of March 21, 2015, was incorporated on September 22, 2014, no comparative figures for the corresponding period in 2014 are presented.