XML 37 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Notes and Line of Credit (Details Narrative)
1 Months Ended 3 Months Ended 6 Months Ended
May 07, 2021
USD ($)
shares
Apr. 21, 2021
USD ($)
Dec. 23, 2020
USD ($)
Mar. 23, 2020
Nov. 20, 2019
USD ($)
$ / shares
Mar. 22, 2019
USD ($)
Number
Nov. 16, 2018
USD ($)
Jul. 31, 2014
USD ($)
Jun. 30, 2021
USD ($)
Jun. 30, 2020
USD ($)
Jun. 30, 2021
USD ($)
Jun. 30, 2020
USD ($)
Dec. 31, 2020
USD ($)
Sep. 08, 2020
USD ($)
Apr. 17, 2020
USD ($)
Debt Instrument [Line Items]                              
Interest expense                 $ 919,000 $ 122,000 $ 1,058,000 $ 246,000      
Bradford T. Whitmore [Member]                              
Debt Instrument [Line Items]                              
Number of shares issued upon conversion | shares 10,000,000                            
Number of shares issued | shares 95,555                            
Interest payable $ 19,000                            
2% Secured Convertible Promissory Note Due on May 15, 2024 [Member] | Bradford T. Whitmore [Member]                              
Debt Instrument [Line Items]                              
Fixed annual interest rate         2.00%                    
Maturity date         May 15, 2024                    
Principal amount         $ 2,000,000                    
Payment frequency         interest was payable semi-annually on the 15th day of May and November                    
Date of first payment         May 15, 2020                    
Debt conversion price (in dollars per share) | $ / shares         $ 0.20                    
Share price (in dollars per share) | $ / shares         $ 0.32                    
Debt discount         $ 1,200,000               $ 903,000    
Interest expense                 836,000 $ 67,000 903,000 134,000      
Principal balance                 0   0   1,097,000    
Promissory Note (PPP) [Member]                              
Debt Instrument [Line Items]                              
Debt balance                 0   0        
Promissory Note (PPP) [Member] | Libertyville [Member]                              
Debt Instrument [Line Items]                              
Fixed annual interest rate                             1.00%
Principal amount                             $ 952,000
Term Loan [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Debt balance                 1,000,000   1,000,000        
Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Debt balance                 2,310,000   2,310,000        
Related Party Credit Facilities [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Interest expense                     107,000 $ 69,000      
Accrued interest expense                 17,000   17,000   $ 20,000    
Line of credit amount available                 $ 890,000   $ 890,000        
Business Loan Agreement [Member] | Term Loan [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Maximum borrowing capacity             $ 500,000                
Ownership percentage             62.00%                
Fixed annual interest rate             8.25%                
Maturity date             Dec. 31, 2020                
Business Loan Agreement [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Variable interest rate basis             prime rate                
Basis spread variable interest rate             3.00%                
Maximum borrowing capacity             $ 2,000,000                
Facility, expiration date             Mar. 31, 2020                
Business Loan Agreement [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member] | more than                              
Debt Instrument [Line Items]                              
Fixed annual interest rate             8.25%                
First Amendment [Member] | Term Loan and The Revolver Facility [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Maturity date     Mar. 31, 2022 Mar. 31, 2021                      
Second Amendment [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Maximum borrowing capacity                           $ 2,750,000  
Third Amendment [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Maximum borrowing capacity     $ 4,000,000                        
Fourth Amendment [Member] | Term Loan [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Maximum borrowing capacity   $ 1,000,000                          
Fixed annual interest rate   5.25%                          
Maturity date   Mar. 31, 2022                          
Fourth Amendment [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                              
Debt Instrument [Line Items]                              
Variable interest rate basis   prime rate                          
Basis spread variable interest rate   2.00%                          
Maximum borrowing capacity   $ 6,000,000                          
Facility, expiration date   Mar. 31, 2023                          
Letter of Credit [Member]                              
Debt Instrument [Line Items]                              
Letter of credit and related promissory note               $ 30,000              
Variable interest rate basis               prime rate              
Basis spread variable interest rate               1.00%              
Line of Credit [Member] | New Business Loan Agreement [Member]                              
Debt Instrument [Line Items]                              
Variable interest rate basis           prime rate                  
Basis spread variable interest rate           1.00%                  
Maximum borrowing capacity           $ 500,000                  
Borrowing capacity as multiple of accounts receivable | Number           2                  
Borrowing capacity as percentage of accounts receivable           75.00%                  
Minimum amount of cash on hand before advance is given           $ 500,000