XML 35 R22.htm IDEA: XBRL DOCUMENT
v3.19.2

Notes Payable, Related Party Notes Payable and Finance Lease Obligations (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2019
Notes and Loans Payable [Abstract] |
Schedule of notes payable and capital lease obligations |
|  | June 30, |  | December 31,
|  | 2019 |  | 2018
|  | (unaudited) |  |
Revolving credit note payable to PNC Bank N.A. |  | $ | 15,161,000 |  |  | $ | 14,043,000 |
Term loans, PNC |  |  | 833,000 |  |  |  | 1,572,000 |
Finance lease obligations |  |  | 1,193,000 |  |  |  | 1,786,000 |
Loan Payable – financed asset |  |  | 525,000 |  |  |  | - |
Related party notes payable, net of debt discount |  |  | 5,737,000 |  |  |  | 4,835,000 |
Convertible notes payable-third parties, net of debt discount |  |  | 2,911,000 |  |  |  | 2,830,000 |
Subtotal |  |  | 26,360,000 |  |  |  | 25,066,000 |
Less: Current portion of notes and finance lease obligations |  |  | (23,857,000 | ) |  |  | (19,345,000 | )
Notes payable and finance lease obligations, net of current portion |  | $ | 2,503,000 |  |  | $ | 5,721,000 |
Schedule of future minimum lease payments, including imputed interest |
For the twelve months ending |  | Amount |
December 31, 2019 (remainder of the year) |  | $ | 622,000 |
December 31, 2020 |  |  | 542,000 |
December 31, 2021 |  |  | 52,000 |
December 31, 2022 |  |  | 22,000 |
December 31, 2023 |  |  | — |
Thereafter |  |  | — |
Present value of finance lease obligations |  |  | 1,238,000 |
Less: imputed interest |  |  | (45,000 | )
Less: current portion |  |  | (1,012,000 | )
Total Long Term Portion |  | $ | 181,000 |
Schedule of related party advances and notes payable |
Date |  | Gross Proceeds |  | Promissory Note |  | $ |  | Common Stock Price |  | Shares Issued
3/29/2018 |  | $ | 1,000,000 |  |  | $ | 700,000 |  |  | $ | 300,000 |  |  |  | 1.68 |  |  |  | 178,571 |
4/4/2018 |  |  | 100,000 |  |  |  | 70,000 |  |  |  | 30,000 |  |  |  | 1.68 |  |  |  | 17,857 |
5/21/2018 |  |  | 100,000 |  |  |  | 70,000 |  |  |  | 30,000 |  |  |  | 1.64 |  |  |  | 18,334 |
Total |  | $ | 1,200,000 |  |  | $ | 840,000 |  |  | $ | 360,000 |  |  |  |  |  |  |  | 214,762 |

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

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of future minimum lease payments as of the date of the latest balance sheet presented, in aggregate and for each of the five years succeeding fiscal years, with separate deductions from the total for the amount representing executor costs, including any profit thereon, included in the minimum lease payments and for the amount of the imputed interest necessary to reduce the net minimum lease payments to present value. + References Reference 1: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Publisher FASB -Name Accounting Standards Codification -Topic 840 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=84164817&loc=d3e45280-112737 + Details
Name: | us-gaap_ScheduleOfFutureMinimumLeasePaymentsForCapitalLeasesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of related party transactions. Examples of related party transactions include, but are not limited to, transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners and (d) affiliates. + References No definition available. + Details
Name: | us-gaap_ScheduleOfRelatedPartyTransactionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration