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 $ 5,996us-gaap_CashAndCashEquivalentsAtCarryingValue
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