XML 34 R23.htm IDEA: XBRL DOCUMENT v3.25.3
Debt (Tables)
9 Months Ended
Sep. 30, 2025
Debt [Abstract]  
Schedule of Current Credit Facilities and Finance Lease Obligations

Current credit facilities and finance lease obligations consist of the following:

 

   September 30,
2025
   December 31,
2024
 
         
Current Credit Facility – Revolver  $15,838,000   $12,905,000 
Current Credit Facility – Term Loan   6,118,000    5,225,000 
Solar Credit Facility   970,000    970,000 
Finance lease obligations   841,000    1,007,000 
Loans Payable - financed assets   7,000    14,000 
Subtotal   23,774,000    20,121,000 
Less: Current portion   (22,227,000)   (18,362,000)
Long-Term Portion  $1,547,000   $1,759,000 
Schedule of Finance Lease Obligations
   Three Months Ended   Nine Months Ended 
   September 30,
2025
   September 30,
2024
   September 30,
2025
   September 30,
2024
 
Finance Lease cost:                
Amortization of ROU assets  $49,000   $49,000   $147,000   $128,000 
Interest on lease liabilities   16,000    20,000    52,000    53,000 
Total lease Costs  $65,000   $69,000   $199,000   $181,000 
                     
Other Information:                    
Cash Paid for amounts included in the measurement lease liabilities:                    
Financing cash flow from finance lease obligations  $57,000   $51,000   $166,000   $143,000 
                     
Supplemental disclosure of non-cash activity                    
Acquisition of finance lease asset  $
-
   $
-
   $
-
   $319,000 

 

   September 30,
2025
   December 31,
2024
 
         
Weighted  Average Remaining Lease Term - in years   4.6    4.8 
Weighted Average Discount rate - %   7.43%   7.44%
Schedule of Future Minimum Finance Lease Payments

As of September 30, 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)  $73,000 
December 31, 2026   266,000 
December 31, 2027   190,000 
December 31, 2028   190,000 
December 31, 2029   190,000 
Thereafter   74,000 
Total future minimum finance lease payments   983,000 
Less: imputed interest   (142,000)
Less: Current portion   (236,000)
Long-term portion  $605,000 
Schedule of Future Minimum Loan Payments

The future minimum loan payments are as follows:

 

For the year ending  Amount 
December 31, 2025 (remainder of year  $2,000 
December 31, 2026   5,000 
Loans Payable - financed assets   7,000 
Less: Current portion   (7,000)
Long-term portion  $
-
 
Schedule of Related Party Notes Outstanding

The Related Party Notes outstanding as of September 30, 2025 consist of:

 

   Michael Taglich,
Director
   Robert Taglich,
Director
   Taglich Brothers,
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,
Director
   Robert Taglich,
Director
   Taglich Brothers,
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