XML 31 R21.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt (Tables)
9 Months Ended
Sep. 30, 2022
Debt [Abstract]  
Schedule of notes payable, related party notes payable and finance lease obligations
   September 30,   December 31, 
   2022   2021 
Revolving loan payable to Webster Bank (F/K/A Sterling National Bank) (“Webster”)  $14,097,000   $12,456,000 
Term loan, Webster   4,691,000    4,192,000 
Finance lease obligations   
-
    263,000 
Loans Payable - financed assets   34,000    39,000 
Related party subordinated notes payable   6,162,000    6,412,000 
Subtotal   24,984,000    23,362,000 
Less: Current portion   (14,820,000)   (14,112,000)
Long Term Portion  $10,164,000   $9,250,000 

 

Schedule of payments due under the term loan
For the period ending  Amount 
December 31, 2022 (remainder of the year)  $178,000 
December 31, 2023   714,000 
December 31, 2024   714,000 
December 31, 2025   3,156,000 
Webster Term Loan payable   4,762,000 
Less: debt issuance costs   (71,000)
Total Webster Term Loan payable, net of debt issuance costs   4,691,000 
Less: Current portion of Webster Term Loan payable   (714,000)
Total long-term portion of Webster Term Loan payable  $3,977,000 

 

Schedule of future minimum loan payments
For the period ending  Amount 
December 31, 2022 (remainder of the year)  $2,000 
December 31, 2023   9,000 
December 31, 2024   9,000 
December 31, 2025   9,000 
December 31, 2026   4,000 
Loans Payable - financed assets   33,000 
Less: Current portion   (9,000)
Long-term portion  $24,000 

 

Schedule of note holders and the principal balance
   Michael Taglich,   Robert Taglich,   Taglich Brothers,     
   Chairman   Director   Inc.   Total 
Convertible Subordinated Notes  $2,666,000   $1,905,000   $241,000   $4,812,000 
Subordinated Notes   1,000,000    350,000    
-
    1,350,000 
Total  $3,666,000   $2,255,000   $241,000   $6,162,000