XML 53 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Notes Payable and Capital Lease Obligations (Details Textual) - USD ($)
 1 Months Ended 4 Months Ended 6 Months Ended 12 Months Ended
Jan. 01, 2016
May 31, 2018
May 18, 2018
Jan. 31, 2018
Nov. 30, 2017
Jun. 19, 2017
Jun. 19, 2017
Mar. 21, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
May 30, 2018
Apr. 04, 2018
Mar. 29, 2018
Feb. 28, 2017
Jun. 30, 2016
Notes Payable and Capital Lease Obligations (Textual)                                
Balance due under revolving loan                     $ 16,455,000          
Interest expense related to credit facilities                 $ 693,000 $ 986,000            
Capital lease obligations                 2,439,000   3,073,000          
Debt and equity financings $ 31,000,000               8,860,000              
Initial principal amount                 196,940              
Term loan   $ 2,856,000                            
Revolving loan   20,000,000                            
Fee amount                       $ 125,000        
Outstanding amount under the revolving loan, inclusive of excess advance                 $ 19,253,000   16,455,000          
Loan facility, description             The Fifteenth Amendment to the Loan Facility, which waived the failure to comply with the minimum EBITDA covenant for the periods ended December 31, 2016 and March 31, 2017 and the Capital Expenditures covenant for the period ended December 31, 2016. The amendment also requires that we maintain at all times a Fixed Charge Coverage Ratio, tested quarterly on a consolidated basis beginning September 30, 2017, as follows: (i) 1.00 to 1.00 for the quarter ending September 30, 2017, tested based upon the prior three (3) months, (ii) 1.05 to 1.00 for the quarter ending December 31, 2017, tested based upon the prior six (6) months and (iii) 1.05 to 1.00 for the quarter ending March 31, 2018, tested based upon the prior nine months and that we maintain EBITDA of not less than $345,000 for the period ending September 30, 2017.  

The revolving loan and the term loan now bear interest at (a) the sum of the Alternate Base Rate plus three percent (3%) with respect to Domestic Rate Loans, and (b) the sum of the Eurodollar rate plus four and one-half percent (4.5%) with respect to Eurodollar Rate Loans. Both the revolving loan and the term loan mature on December 31, 2018 and are classified with the current portion of notes and capital lease obligations.

              
Coverage ratio, description                 As of June 30, 2018, we had outstanding $4,775,000 principal amount of 8% Notes, of which $2,575,000 principal amount is due on November 30, 2018 and $2,200,000 principal amount is due on February 28, 2019.              
Line of credit facility payment                 $ 2,244,071              
Line of credit PNC's counsel fees                 50,000              
Revolving credit loan debt to PNC                 21,986,000   19,926,000          
Revolving credit loan term amount                 2,733,000   3,471,000          
Placement agent fee equal amount                 $ 160,000              
Placement invested percentage                 8.00%              
Related party advances and notes payable, net of debt discounts                 $ 3,025,000   $ 1,912,000          
Common Stock issued                 374,400              
Notes payable percentage                             8.00% 8.00%
Additional investors     $ 100,000           $ 150,000              
Sixteenth Amendment [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Coverage ratio, description                 The Sixteenth Amendment imposes minimum EBITDA (as defined in the Loan Agreement) covenants of not less than (i) $75,000 for the three-month period ending March 31, 2018, (ii) $485,000 for the six month period ending June 30, 2018, and (iii) $1,200,000 for the nine-month period ending September 30, 2018.              
Subordinated Convertible Notes [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Sale of principle convertible note interest rate               8.00%                
Private Placement [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Received gross proceeds       $ 2,000,000                        
Michael Taglich [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Received gross proceeds               $ 1,950,000                
Common stock purchased, shares         144,927                      
Common stock warrants to purchase         48,000                      
Common stock purchase price         $ 200,000                      
Advanced from related parties                           $ 1,000,000    
Robert [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Received gross proceeds               1,950,000                
Common stock purchased, shares         72,463                      
Common stock warrants to purchase         24,000                      
Common stock purchase price         $ 100,000                      
Advanced from related parties                         $ 100,000      
Taglich Brothers, Inc., [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Initial principal amount               $ 382,000                
2019 Notes [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Aggregate principal amount   $ 1,200,000                            
Subordinated Notes Maturity Date   May 31, 2019                            
Common Stock issued   $ 215,062                            
Related party notes payable allocated percentage, description   Seventy percent (70%) of the total purchase price for the 2019 Notes and Shares purchased by each investor has been allocated to the 2019 Notes with the remaining thirty percent (30%) allocated to the Shares purchased with the 2019 Notes.                            
Notes payable percentage   1.00%                            
Accrued interest on notes payable   1.25%                            
Placement agent fee   4.00%                            
2019 Notes [Member] | Michael Taglich [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Aggregate principal amount   $ 1,000,000                            
Common Stock issued   178,571                            
Total purchase price   1,000,000                            
2019 Notes [Member] | Robert [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Aggregate principal amount   100,000                            
Common Stock issued   17,857                            
Total purchase price   1,000,000                            
Other accredited investor [Member] | Michael Taglich [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Aggregate principal amount   100,000                            
Common Stock issued   18,634                            
Total purchase price   $ 100,000                            
Minimum                                
Notes Payable and Capital Lease Obligations (Textual)                                
Line of credit facility payment           $ 25,000                    
Capital lease obligations interest rates                 4.00%   4.00%          
Maximum [Member]                                
Notes Payable and Capital Lease Obligations (Textual)                                
Line of credit facility payment           $ 100,000                    
Capital lease obligations interest rates                 14.00%   14.00%