XML 42 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Tables)
12 Months Ended
Dec. 31, 2022
Debt [Abstract]  
Schedule of debt
   December 31,   December 31, 
   2022   2021 
         
Revolving loan to Webster Bank (“Webster”)  $13,352,000   $12,456,000 
Term loan, Webster   5,396,000    4,192,000 
Finance lease obligations   328,000    263,000 
Loans payable - financed assets   30,000    39,000 
Related party notes payable   6,162,000    6,412,000 
Subtotal   25,268,000    23,362,000 
Less: Current portion   (14,477,000)   (14,112,000)
Long Term Portion  $10,791,000   $9,250,000 

Schedule of payments due under the term loan
For the year ending  Amount 
December 31, 2023  $1,037,000 
December 31, 2024   840,000 
December 31, 2025   3,584,000 
Webster Term Loan payable   5,461,000 
Less: debt issuance costs   (65,000)
Total Webster Term Loan payable, net of debt issuance costs   5,396,000 
Less: Current portion of Webster Term Loan payable   (1,037,000)
Total long-term portion of Webster Term Loan payable  $4,359,000 

Schedule of finance lease paid
   Year Ended   Year Ended 
   December 31,   December 31, 
   2022   2021 
Finance Lease cost:        
Amortization of ROU assets  $
-
   $36,000 
Interest on lease liabilities   2,182    
-
 
Total Lease Costs  $2,182   $36,000 
           
Other Information:          
Cash Paid for amounts included in the measurement lease liabilities:          
Financing cash flow from finance lease obligations  $284,000   $5,000 
           
Supplemental disclosure of non-cash activity          
Acquisition of finance lease ROU asset  $350,000   $
-
 

 

Schedule of components of lease term and discount rate
   December 31,   December 31, 
   2022   2021 
         
Weighted Average Remaining Lease Term - in years   3.9    5.0 
Weighted Average Discount rate - %   7.48%   4.20%

 

Schedule of aggregate future minimum finance lease payment
For the year ending  Amount 
December 31, 2023  $100,000 
December 31, 2024   100,000 
December 31, 2025   100,000 
December 31, 2026   77,000 
Total future minimum finance lease payments   377,000 
Less: imputed interest   (49,000)
Less: Current portion   (79,000)
Long-term portion  $249,000 

For the year ending  Amount 
December 31, 2023  $9,000 
December 31, 2024   9,000 
December 31, 2025   9,000 
December 31, 2026   3,000 
Loans Payable - financed assets   30,000 
Less: Current portion   (9,000)
Long-term portion  $21,000 

 

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