XML 72 R60.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Payable (Details Narrative) - USD ($)
1 Months Ended 6 Months Ended
Dec. 21, 2016
Mar. 31, 2017
Dec. 31, 2017
Mar. 21, 2017
Amortization of debt costs     $ 7,721  
Change in fair value of seller's note     $ 71,505  
ISP Optics Corp [Member]        
Interest acquired 100.00%      
Revolving Line - Avidbank [Member]        
Interest rate basis     Prime Rate  
Basis spread on variable rate     1.00%  
Maximum borrowing capacity     $ 1,000,000  
Borrowing capacity eligible accounts, percentage     80.00%  
Lower Limit [Member] | Revolving Line - Avidbank [Member]        
Interest rate     4.50%  
AvidBank Note [Member]        
Interest rate basis Prime Rate      
Basis spread on variable rate 2.00%      
Maximum amount of indebtness secured by permitted liens $ 600,000      
Amount held in foreign financial instustions per LSA 1,000,000      
Debt discount $ 72,000      
Term of payments 5 years      
Face amount of debt $ 5,000,000      
AvidBank Note [Member] | ISP Optics Corp [Member]        
Face amount of debt $ 5,000,000      
AvidBank Note [Member] | On or Prior to 12/21/2018 [Member]        
Prepayment fee (percent)     1.00%  
AvidBank Note [Member] | After 12/21/2017 and on or Prior to 12/21/2018 [Member]        
Prepayment fee (percent)     0.75%  
AvidBank Note [Member] | After 12/21/2018 before 12/21/2019 [Member]        
Prepayment fee (percent)     0.50%  
AvidBank Note [Member] | After 12/21/2019 before 12/21/2020 [Member]        
Prepayment fee (percent)     0.25%  
AvidBank Note [Member] | Lower Limit [Member]        
Interest rate 5.50%      
First Amendment to Amend LSA [Member]        
Maximum amount of indebtness secured by permitted liens     $ 800,000  
Late payment rate     5.00%  
Interest rate     6.50%  
Fixed charge coverage ratio     1.15  
Asset coverage ratio     1.50  
Sellers Note [Member] | ISP Optics Corp [Member]        
Carrying amount of debt     $ 5,700,000 $ 5,704,439
Working capital adjustment - repayment of debt   $ 292,816    
Term of payments 5 years      
Face amount of debt $ 6,000,000      
Interest rate 10.00%      
Default interest rate 12.00%      
Prinipal amount in excess that will accrue interest $ 2,700,000      
Risk adjusted discount rate 7.50%      
Fair value of loan payable $ 6,327,200      
Fair value premium     $ 140,000