XML 34 R23.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Tables)
3 Months Ended
Mar. 31, 2025
Debt [Abstract]  
Schedule of Indebtedness to Third Parties

Indebtedness to third parties consists of the following:

 

   March 31,   December 31, 
   2025   2024 
         
Current Credit Facility - Revolver  $11,204,000   $12,905,000 
Current Credit Facility - Term Loan   6,642,000    5,225,000 
Solar Credit Facility   970,000    970,000 
Finance lease obligations   953,000    1,007,000 
Loans Payable - financed assets   12,000    14,000 
Subtotal   19,781,000    20,121,000 
Less: Current portion   (18,096,000)   (18,362,000)
Long-Term Portion  $1,685,000   $1,759,000 
Schedule of Payments Due Under the Term Loan

The below table shows the timing of payments due under the Term Loan:

 

For the year ending  Amount 
December 31, 2025  $6,642,000 
Term Loan payable   6,642,000 
Less: Current portion of Term Loan payable   (6,642,000)
Total long-term portion of Term Loan payable  $
-
 
Schedule of Finance Lease Obligations

The Company has entered into finance leases for the purchase of additional manufacturing equipment. The obligations for the finance leases totaled $953,000 and $1,007,000 as of March 31, 2025 and December 31, 2024, respectively. The leases have an average imputed interest rate of 7.31% per annum and are payable monthly with the final payments due between September of 2026 and May of 2030.

 

   Three Months Ended 
   March 31,   March 31, 
   2025   2024 
Finance Lease cost:        
Amortization of ROU assets  $49,000   $38,000 
Interest on lease liabilities   18,000    16,000 
Total lease Costs  $67,000   $54,000 
           
Other Information:          
Cash Paid for amounts included in the measurement lease liabilities:          
Financing cash flow from finance lease obligations  $54,000   $41,000 
           
Supplemental disclosure of non-cash activity          
Acquisition of finance lease asset  $
-
   $
-
 

 

   March 31,   December 31, 
   2025   2024 
         
Weighted Average Remaining Lease Term - in years   4.6    4.8 
Weighted Average Discount rate - %   7.44%   7.44%
Schedule of Future Minimum Finance Lease Payments

As of March 31, 2025, the aggregate future minimum finance lease payments, including imputed interest are as follows:

 

For the year ending  Amount 
December 31, 2025 (remainder of year)  $218,000 
December 31, 2026   266,000 
December 31, 2027   190,000 
December 31, 2028   190,000 
December 31, 2029   190,000 
Thereafter   75,000 
Total future minimum finance lease payments   1,129,000 
Less: imputed interest   (176,000)
Less: Current portion   (227,000)
Long-term portion  $726,000 
Schedule of Annual Maturities

Annual maturities of this loan are as follows:

 

For the year ending  Amount 
December 31, 2025 (remainder of year  $7,000 
December 31, 2026   5,000 
Loans Payable - financed assets   12,000 
Less: Current portion   (9,000)
Long-term portion  $3,000 
Schedule of Related Party Notes Outstanding

The Related Party Notes outstanding as of March 31, 2025 consist of:

 

   Michael
Taglich,
   Robert
Taglich,
   Taglich
Brothers,
     
   Director   Director   Inc.   Total 
Convertible Subordinated Notes  $2,416,000   $1,905,000   $
          -
   $4,321,000 
Subordinated Notes   
-
    550,000    
-
    550,000 
Total  $2,416,000   $2,455,000   $
-
   $4,871,000 

 

The Related Party Notes outstanding as of December 31, 2024 consist of:

 

   Michael
Taglich,
   Robert
Taglich,
   Taglich
Brothers,
     
   Director   Director   Inc.   Total 
Convertible Subordinated Notes  $2,666,000   $1,905,000   $241,000   $4,812,000 
Subordinated Notes   800,000    550,000    
-
    1,350,000 
Total  $3,466,000   $2,455,000   $241,000   $6,162,000