XML 26 R16.htm IDEA: XBRL DOCUMENT v3.20.2
Leases
9 Months Ended
Sep. 30, 2020
Leases [Abstract]  
Leases

10.

Leases

 

The Company leases an office, a plant and certain equipment under non-cancelable operating lease agreements. The leases have remaining lease terms of two and a half years to five years. The plant lease includes an option to extend the lease for up to five years.

 Supplemental balance sheet information related to leases is as follows:   


Balance Sheet Location

September 30, 2020

Operating Leases




Right-of-use assets, net
$ 1,567,074







Current liabilities Lease liability, current maturities 

311,745



Non-current liabilities Lease liability, net of current maturities
1,255,329

Total operating lease liabilities
$ 1,567,074







Finance Leases




Right-of-use assets
$ 57,120







Current liabilities Lease liability, current maturities
20,160

Non-current liabilities Lease liability, net of current maturities 
36,960

Total finance lease liabilities 
$ 57,120







Weighted Average Remaining Lease Term






Operating leases

4.9 years

Finance leases

2.9 years

Weighted Average Discount Rate 





Operating leases

3%

Finance leases

3%


As the leases do not provide an implicit rate, the Company used an incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments, which is reflective of the specific term of the leases and economic environment of each geographic region. 

 

Anticipated future lease costs, which are based in part on certain assumptions to approximate minimum annual rental commitments under non-cancelable leases, are as follows: 

 


Year Ending December 31,  

Operating

Financing

Total

2020 (remaining)
$ 87,300
$ 4,555
$ 91,855

2021

349,200

20,160

369,360

2022

349,200

20,160

369,360

2023

330,300

12,245

342,545

2024

324,000

-

324,000

Thereafter

243,000

-

243,000

Total lease payments

1,683,000

57,120

1,740,120

Less: Imputed interest

115,926

-

115,926

Present value of lease liabilities
$ 1,567,074
$ 57,120
$ 1,624,194

 

Operating leases for office space and the plant, with total lease payments of $1,683,000, has been leased from an affiliate of the Company, and an affiliate of the sellers of Echo. Under the APA, the contingent consideration potentially due to the sellers may be paid in restricted common stock of the Company.