XML 27 R16.htm IDEA: XBRL DOCUMENT
v3.25.3

Note 9 - Bank Debt | 9 Months Ended
--- | ---
Sep. 30, 2025
Notes to Financial Statements |
Debt Disclosure [Text Block] | 9. BANK DEBT Loans #1 and #2: During the first quarter of 2020, we closed on a debt financing with Maine Community Bank (formerly known as Gorham Savings Bank) (MCB) aggregating $8,600,000, which was comprised of a $5,100,000 mortgage note (Loan #1) that bears interest at a fixed rate of 3.50% per annum (with a 10-year term and 25-year amortization schedule and a balloon principal payment of $3,145,888 due during the first quarter of 2030) and a $3,500,000 note (Loan #2) that bears interest at a fixed rate of 3.50% per annum (with a 7-year term and amortization schedule). The proceeds from the 2020 debt refinancing were used to repay all bank debt outstanding at the time of closing and to provide some additional working capital. During the first quarter of 2022, we closed on an additional $2,000,000 in mortgage debt, which bears interest at the fixed rate of 3.58% per annum. This was accomplished through an amendment of the original mortgage note (Loan #1) that increased the then outstanding principal balance from $4,233,957 to $6,233,957 bearing interest at the blended fixed rate of 3.53% per annum. This increased the balloon payment from $3,145,888 to $3,687,726 and extended the due date of the balloon payment from the first quarter of 2030 to the first quarter of 2032. Line of Credit (LOC): During the first quarter of 2020, MCB extended a $1,000,000 LOC to us, which was extended during the third quarter of 2025, such that it is available, as needed, through September 11, 2026. Interest on borrowings against the LOC is variable at the National Prime Rate per annum. There was no outstanding balance under this LOC as of September 30, 2025 or December 31, 2024. Loan #3: During the second quarter of 2020, we received a loan from the Maine Technology Institute (MTI) in the aggregate principal amount of $500,000. The first 2.25 years of this loan were interest-free with no interest accrual or required principal payments. Beginning during the fourth quarter of 2022, Loan #3 became subject to quarterly principal and interest payments at a fixed rate of 5% per annum over the final five years of the loan, through the third quarter of 2027 if not repaid before then. Loan #4: During the fourth quarter of 2020, we closed on a $1,500,000 note with MCB that bears interest at a fixed rate of 3.50% per annum (with a 7-year term and amortization schedule). Proceeds of $624,167 were used to prepay a portion of the outstanding principal on our mortgage note (Loan #1), which reduced the outstanding balance to 80% of the most recent appraised value of the property securing the debt, which allowed MCB to release the $1,400,000 that had been held in escrow. The remaining proceeds were available for general working capital purposes. Loan #5: On June 30, 2021, we executed definitive agreements covering a second loan from the MTI in the aggregate principal amount of $400,000, proceeds from which were received in July of 2021. The first two years of this loan were interest-free with no interest accrual or required principal payments. Principal and interest payments at a fixed rate of 5% per annum are due quarterly over the final 5.5 years of the loan, beginning during the third quarter of 2023 and continuing through the fourth quarter of 2028 if not repaid before then. Loan #6: During the third quarter of 2023, we closed on a $2,000,000 term loan bearing interest at a fixed rate of 7% per annum from MCB. The Finance Authority of Maine (FAME) provided $1,000,000 of loan insurance to MCB. This loan was repayable under a 7-year amortization schedule with a balloon payment of $1,285,029 due during the third quarter of 2026. This loan was refinanced during the third quarter of 2025 utilizing the proceeds from Loan #8 discussed below. Loan #7: Also during the third quarter of 2023, we closed on a $1,000,000 term loan bearing interest at a fixed rate of 8% per annum from FAME. The loan was repayable under a 7-year amortization schedule with a balloon payment of $649,267 due during the third quarter of 2026. This loan was refinanced during the third quarter of 2025 utilizing the proceeds from Loan #8 discussed below. Loan #8: During the third quarter of 2025, we refinanced some of our bank debt. The principal amount of approximately $1,525,852 outstanding as of the closing date under Loan #6 and the principal amount of approximately $768,209 outstanding as of the closing date under Loan #7 were both refinanced into one MCB loan with a principal amount of $2,327,119 bearing interest at a fixed rate of 6.5% per annum. This interest rate is reduced from 7% on Loan #6 and from 8% on Loan #7. This refinancing removes the balloon principal payments that were due in July of 2026 under both Loans #6 and #7. Principal and interest payments under the new loan of $45,637 per month are due over a five-year term ending during the third quarter of 2030. Loans #1, #2, #4 and #8 are secured by liens on substantially all of our assets and are subject to certain restrictions and financial covenants. Reflecting our poor financial performance during 2023 and into the first nine months of 2024, the debt service covenant (DSC) requirements for the twelve-month periods ended December 31, 2023, June 30, 2024, September 30, 2024 and December 31, 2024 were waived pre-emptively by our lenders. We are required to meet a minimum DSC ratio of 1.35 for the year ending December 31, 2025 and annually thereafter. In connection with our credit facilities, we incurred aggregated debt issuance and debt discount costs of $97,522 and $173,305 as of September 30, 2025 and December 31, 2024, respectively. The amortization of these debt issuance and debt discount costs is being recorded as a component of interest expense, included in other expenses, net, on the statements of operations, and is being amortized on a straight-line basis over the underlying terms of the notes. Loans #3 and #5 are unsecured and subordinated to our indebtedness to MCB. Failure to make timely payments of principal and interest, or otherwise to comply with the terms of the agreements of Loans #3 and #5, would entitle the MTI to accelerate the maturity of such debt and demand repayment in full. These loans may be prepaid without penalty at any time. Debt proceeds received and principal repayments made (excluding our $1,000,000 line of credit) are reflected by loan during the periods as described in the tables below:
|  | During the Three-Month |  |  | During the Three-Month |
|  | Period Ended September 30, 2025 |  |  | Period Ended September 30, 2024 |
|  | Proceeds from |  |  | Debt Principal |  |  | Proceeds from |  |  | Debt Principal |
|  | Debt Issuance |  |  | Repayments |  |  | Debt Issuance |  |  | Repayments |
Loan #1 |  | $ | — |  |  | $ | 59,798 |  |  | $ | — |  |  | $ | 57,671 |
Loan #2 |  |  | — |  |  |  | 133,203 |  |  |  | — |  |  |  | 128,534 |
Loan #3 |  |  | — |  |  |  | 25,405 |  |  |  | — |  |  |  | 24,173 |
Loan #4 |  |  | — |  |  |  | 55,453 |  |  |  | — |  |  |  | 53,505 |
Loan #5 |  |  | — |  |  |  | 17,571 |  |  |  | — |  |  |  | 16,719 |
Loan #6 |  |  | — |  |  |  | 1,547,119 |  |  |  | — |  |  |  | 59,191 |
Loan #7 |  |  | — |  |  |  | 779,015 |  |  |  | — |  |  |  | 28,456 |
Loan #8 |  |  | 2,327,119 |  |  |  | 32,611 |  |  |  | — |  |  |  | — |
Total |  | $ | 2,327,119 |  |  | $ | 2,650,175 |  |  | $ | — |  |  | $ | 368,249 |
|  | During the Nine-Month |  |  | During the Nine-Month |
|  | Period Ended September 30, 2025 |  |  | Period Ended September 30, 2024 |
|  | Proceeds from |  |  | Debt Principal |  |  | Proceeds from |  |  | Debt Principal |
|  | Debt Issuance |  |  | Repayments |  |  | Debt Issuance |  |  | Repayments |
Loan #1 |  | $ | — |  |  | $ | 178,865 |  |  | $ | — |  |  | $ | 172,017 |
Loan #2 |  |  | — |  |  |  | 396,276 |  |  |  | — |  |  |  | 382,324 |
Loan #3 |  |  | — |  |  |  | 75,278 |  |  |  | — |  |  |  | 71,629 |
Loan #4 |  |  | — |  |  |  | 165,007 |  |  |  | — |  |  |  | 159,171 |
Loan #5 |  |  | — |  |  |  | 52,066 |  |  |  | — |  |  |  | 49,542 |
Loan #6 |  |  | — |  |  |  | 1,671,553 |  |  |  | — |  |  |  | 174,804 |
Loan #7 |  |  | — |  |  |  | 840,062 |  |  |  | — |  |  |  | 84,619 |
Loan #8 |  |  | 2,327,119 |  |  |  | 32,612 |  |  |  | — |  |  |  | — |
Total |  | $ | 2,327,119 |  |  | $ | 3,411,719 |  |  | $ | — |  |  | $ | 1,094,106 |
|  | During the Year |  |  | During the Year |
|  | Ended December 31, 2024 |  |  | Ended December 31, 2023 |
|  | Proceeds from |  |  | Debt Principal |  |  | Proceeds from |  |  | Debt Principal |
|  | Debt Issuance |  |  | Repayments |  |  | Debt Issuance |  |  | Repayments |
Loan #1 |  | $ | — |  |  | $ | 230,763 |  |  | $ | — |  |  | $ | 223,222 |
Loan #2 |  |  | — |  |  |  | 512,139 |  |  |  | — |  |  |  | 494,455 |
Loan #3 |  |  | — |  |  |  | 96,104 |  |  |  | — |  |  |  | 91,446 |
Loan #4 |  |  | — |  |  |  | 213,227 |  |  |  | — |  |  |  | 205,884 |
Loan #5 |  |  | — |  |  |  | 66,470 |  |  |  | — |  |  |  | 32,017 |
Loan #6 |  |  | — |  |  |  | 235,393 |  |  |  | 2,000,000 |  |  |  | 93,054 |
Loan #7 |  |  | — |  |  |  | 114,242 |  |  |  | 1,000,000 |  |  |  | 45,696 |
Total |  | $ | — |  |  | $ | 1,468,338 |  |  | $ | 3,000,000 |  |  | $ | 1,185,774 |
Principal payments (net of debt issuance and debt discount costs) due under bank loans outstanding as of September 30, 2025 (excluding our $1,000,000 line of credit) are reflected in the following table by the year that payments are due:
|  | During the Three-Month |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Period Ending |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | December 31, |  |  | During the Years Ending December 31, |  |  |  |  |  |  |  |  |
|  | 2025 |  |  | 2026 |  |  | 2027 |  |  | 2028 |  |  | 2029 |  |  | Thereafter |  |  | Total |
Loan #1 |  | $ | 60,892 |  |  | $ | 248,604 |  |  | $ | 257,649 |  |  | $ | 266,537 |  |  | $ | 276,720 |  |  | $ | 4,321,874 |  |  | $ | 5,432,276 |
Loan #2 |  |  | 134,469 |  |  |  | 549,881 |  |  |  | 140,415 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 824,765 |
Loan #3 |  |  | 25,723 |  |  |  | 106,146 |  |  |  | 83,143 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 215,012 |
Loan #4 |  |  | 55,996 |  |  |  | 228,965 |  |  |  | 240,433 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 525,394 |
Loan #5 |  |  | 17,791 |  |  |  | 73,415 |  |  |  | 77,155 |  |  |  | 81,086 |  |  |  | — |  |  |  | — |  |  |  | 249,447 |
Loan #8 |  |  | 99,755 |  |  |  | 415,423 |  |  |  | 443,642 |  |  |  | 473,540 |  |  |  | 505,947 |  |  |  | 356,200 |  |  |  | 2,294,507 |
Subtotal |  |  | 394,626 |  |  |  | 1,622,434 |  |  |  | 1,242,437 |  |  |  | 821,163 |  |  |  | 782,667 |  |  |  | 4,678,074 |  |  |  | 9,541,401 |
Debt issuance cost |  |  | (2,492 | ) |  |  | (9,585 | ) |  |  | (6,969 | ) |  |  | (5,063 | ) |  |  | (5,062 | ) |  |  | (8,763 | ) |  |  | (37,934 | )
Debt discount cost |  |  | (666 | ) |  |  | (2,664 | ) |  |  | (2,664 | ) |  |  | (2,663 | ) |  |  | (2,663 | ) |  |  | (1,597 | ) |  |  | (12,917 | )
Total |  | $ | 391,468 |  |  | $ | 1,610,185 |  |  | $ | 1,232,804 |  |  | $ | 813,437 |  |  | $ | 774,942 |  |  | $ | 4,667,714 |  |  | $ | 9,490,550 |

X
- Definition The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8A -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-8A Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480738/235-10-S50-1 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 470 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/470/tableOfContent Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration