XML 27 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
$ in Thousands
Total
Bridge Loan [Member]
Best One Inc [Member]
Fluent Acquisition [Member]
Common Stock [Member]
Common Stock [Member]
Best One Inc [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Bridge Loan [Member]
Additional Paid-in Capital [Member]
Best One Inc [Member]
Additional Paid-in Capital [Member]
Fluent Acquisition [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Deficit [Member]
Non-controlling Interests [Member]
Non-controlling Interests [Member]
Best One Inc [Member]
Institutional Investor [Member]
Institutional Investor [Member]
Common Stock [Member]
Institutional Investor [Member]
Additional Paid-in Capital [Member]
Certain Investors [Member]
Certain Investors [Member]
Additional Paid-in Capital [Member]
Convertible Series A Preferred shares [Member]
Convertible Series B Preferred shares [Member]
Convertible Series B Preferred shares [Member]
Bridge Loan [Member]
Convertible Series B Preferred shares [Member]
Fluent Acquisition [Member]
Convertible Series B Preferred shares [Member]
Certain Investors [Member]
Beginning balance, shares at Sep. 22, 2014 [1]         1,000,001                                      
Issuance of shares, net of offering costs $ 12,694       $ 3   $ 12,691                                  
Issuance of shares, net of offering costs, shares [1]         5,312,709                             4,965,302        
Issuance of shares as a result of acquisition, shares [1]         284,445                                      
Share-based compensation expense 23           23                                  
Net loss attributable to IDI (610)                     $ (610)                        
Ending balance at Dec. 31, 2014 12,107       $ 3   12,714         (610)                        
Ending balance, shares at Dec. 31, 2014 [1]         6,597,155                             4,965,302        
Vesting of restricted stock units 0       $ 0   0       $ 0 0 $ 0             $ 0 $ 0      
Vesting of restricted stock units, shares [1]         382,300                                      
Issuance of shares, net of offering costs   $ 413           $ 413             $ 9,400 $ 1 $ 9,399 $ 49,780 $ 49,780          
Issuance of common shares upon cashless exercise of warrants 0       $ 0   0       0 0 0             0 0      
Issuance of shares, net of offering costs, shares [1]                               1,280,410           1,000   149,925
Issuance of common shares upon cashless exercise of warrants, shares [1]         20,122                                      
Issuance of shares as a result of acquisition     $ 44,112 $ 123,766   $ 4     $ 44,108 $ 123,766                            
Conversion between common and preferred shares 0       $ 0   0       0 0 0             $ 0 $ 0      
Issuance of shares as a result of acquisition, shares [1]           7,291,299                                 300,037  
Conversion between common and preferred shares, shares [1]         93,500                             (93,500)        
Additions as a result of the reverse acquisition     $ 425                     $ 425                    
Issuance of common shares to vendors for services rendered 433           433                                  
Issuance of common shares to vendors for services rendered, shares [1]         45,000                                      
Share-based compensation expense 34,533           34,533                                  
Contingent earn out costs 14,300           14,300                                  
Net loss attributable to IDI (84,535)                     (84,535)                        
Net loss attributable to non-controlling interests (508)                       (508)                      
Foreign currency translation adjustment (130)                   (130)                          
Changes as a result of the disposal of discontinued operations 213                   $ 130   $ 83                      
Issuance of warrants in relation to the term loan 1,586           1,586                                  
Ending balance at Dec. 31, 2015 $ 205,895       $ 8   $ 291,032         $ (85,145)                        
Ending balance, shares at Dec. 31, 2015 [1]         15,709,786                             4,871,802 450,962      
[1] All share data for all periods have been retroactively restated to reflect IDI's 1-for-5 reverse stock split, which was effective on March 19, 2015.