XML 130 R114.htm IDEA: XBRL DOCUMENT v3.20.4
Debt (Details Narrative) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Dec. 02, 2020
Apr. 18, 2020
Apr. 18, 2020
Mar. 31, 2020
Feb. 29, 2020
Sep. 30, 2018
Sep. 30, 2020
Dec. 31, 2019
Sep. 18, 2020
Apr. 30, 2020
Term loan amount             $ 725,000    
Debt issuance costs               23,000    
Unamortized debt issuance costs             1,000 11,000    
Principal amount             $ 3,350,100      
Fertilemind Management LLC [Member]                    
Debt description             No assurances can be given that the Company will obtain such $500,000 loan from Fertilemind Management, LLC or from any other party.      
Expected additional proceeds from loan $ 50,000                  
Paycheck Protection Program [Member]                    
Term loan amount             $ 1,625,000      
Principal amount   $ 1,625,000 $ 1,625,000              
Debt maturity date   Apr. 18, 2022                
Debt instrument, interest rate   1.00% 1.00%              
November 2020 [Member] | Paycheck Protection Program [Member]                    
Payment of debt     $ 532,000              
Debt forgiven     1,093,000              
Loan amount   $ 1,625,000 $ 1,625,000              
Avid Bank Term Loan [Member]                    
Principal amount               $ 2,750,000    
Debt maturity date               Sep. 28, 2022    
Avid Bank Term Loan [Member] | Paycheck Protection Program [Member]                    
Principal amount             725,000     $ 16,251,000
Bridge Loan [Member] | Fertilemind Management LLC [Member] | Minimum [Member]                    
Debt instrument, interest rate                 8.00%  
Bridge Loan [Member] | Fertilemind Management LLC [Member] | Maximum [Member]                    
Debt instrument, interest rate                 15.00%  
Avidbank [Member]                    
Prepayment of debt         $ 150,000          
Accrued interest       $ 350,000            
Debt instrument, reducing the outstanding principal balance       2,000,000            
Avidbank [Member]                    
Debt issuance costs           $ 3,000        
Loan and Security Agreement [Member]                    
Term loan amount               $ 2,750,000    
Debt issuance costs               11,000    
Unamortized debt issuance costs             $ 1,000 11,000    
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member]                    
Term of loan           48 months        
Term loan amount           $ 4,000,000        
Payment of debt       433,000            
Debt instrument monthly principal payments       $ 83,333            
Debt maturity date description             The maturity date was changed from September 28, 2022 to December 31, 2020      
Debt description             Before entering into Amendment #1, the Company's adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") was required to be at least $1,000,000 for the trailing six-month period as of the last day of each fiscal quarter and the aggregate amount of unrestricted cash it had in deposit accounts or securities accounts maintained with Avidbank must be not less than $2,000,000 at all times.      
Accounts receivable percentage             75.00%      
Debt covenant description             Under the ACR covenant, the ratio of (i) the Company's unrestricted cash at Avidbank as of the last day of a calendar month plus 75% of its outstanding accounts receivable accounts that are within 90 days of invoice date to (ii) the outstanding principal balance of the term loan on such day must be no less than 1.25 to 1.00. As of September 30, 2020, the Company was in compliance with both of those covenants.      
Principal amount           $ 4,050,000   $ 2,750,000    
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | April 2020 [Member]                    
Debt instrument monthly principal payments             $ 125,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | May 2020 [Member]                    
Debt instrument monthly principal payments             125,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | June 2020 [Member]                    
Debt instrument monthly principal payments             125,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | July 2020 [Member]                    
Debt instrument monthly principal payments             300,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | August 2020 [Member]                    
Debt instrument monthly principal payments             300,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | September 2020 [Member]                    
Debt instrument monthly principal payments             300,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | October 2020 [Member]                    
Debt instrument monthly principal payments             300,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | November 2020 [Member]                    
Debt instrument monthly principal payments             300,000      
Loan and Security Agreement [Member] | Avid Bank Term Loan [Member] | December 2020 [Member]                    
Debt instrument monthly principal payments             125,000      
Loan and Security Agreement [Member] | Avidbank [Member]                    
Term of loan           48 months        
Term loan amount           $ 4,000,000        
Debt instrument monthly principal payments           83,000        
Debt issuance costs           $ 23,000 26,000      
Asset Purchase Agreement [Member] | Fertilemind Management LLC [Member]                    
Principal amount                 $ 1,000,000  
Asset Purchase Agreement [Member] | Paycheck Protection Program [Member]                    
Principal amount             $ 1,000,000      
Asset Purchase Agreement [Member] | Bridge Loan [Member] | Fertilemind Management LLC [Member]                    
Principal amount                 $ 1,000,000