XML 49 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
12 Months Ended
Sep. 30, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
Debt at September 30, 2018 and 2017 is summarized as follows:
 
 
 
2018
 
 
2017
 
Term note payable to Middlesex Savings Bank. The note payable to Middlesex is due in monthly installments of $37,000 for principal and interest through February 2021. The interest rate is 4.52% and the note is secured by an interest in substantially all of the Company's personal property and sixty-five percent of the Company's equity interests in its UK subsidiary, Hilger Crystals, Ltd.
 
$
1,024,000
 
 
$
1,415,000
 
 
 
 
 
 
 
 
 
 
Equipment term note payable to Middlesex Savings Bank. The note payable to Middlesex is due in monthly installments of $14,000 for principal and interest through July 2023. The interest rate is 5.66% and the note is secured by an interest in substantially all of the Company's personal property and sixty-five percent of the Company's equity interests in its UK subsidiary, Hilger Crystals, Ltd.
 
 
742,000
 
 
 
-
 
 
 
 
 
 
 
 
 
 
Note payable to Town of Ayer Industrial Development Finance Authority (Ayer) for an equipment line of credit made with Dynasil subsidiary Optometrics. The note payable to Ayer is due in monthly installments totaling $17,000 per year and will be amortized over ten years with a balloon payment at five years from the date of the note. The interest rate is 5.00%. The note is secured by an interest in the equipment purchased with the line.
 
 
122,000
 
 
 
141,000
 
 
 
 
 
 
 
 
 
 
Note payable to Massachusetts Development Finance Agency (MDFA) for promissory note made with Dynasil subsidiary Optometrics. The note payable to MDFA is due in monthly installments of $6,000 for principal and interest through March, 2019. The interest rate is 5.25%. The note is secured by an interest in substantially all of Optometric's personal property.
 
 
36,000
 
 
 
107,000
 
 
 
 
 
 
 
 
 
 
Subordinated note payable to Massachusetts Capital Resource Company in monthly installments of $5,000 through November 2019 for interest only, followed by monthly payments of $39,000 of interest and principal through November 2021. The interest rate is fixed at 7.00%.
 
 
865,000
 
 
 
870,000
 
 
 
 
 
 
 
 
 
 
Note payable to Leaf Capital Funding, LLC (Leaf) for equipment financing with Dynasil subsidiary RMD. The note payable to Leaf was due in monthly installments of $7,000 for principal and interest through February 2018. The interest rate was 14.59%. The note was secured by an interest in the financed equipment.
 
 
-
 
 
 
32,000
 
 
 
 
 
 
 
 
 
 
Note payable to Leaf Capital Funding, LLC (Leaf) for equipment financing with Dynasil subsidiary RMD. The note payable to Leaf is due in monthly installments of $1,000 for principal and interest through July 2019. The interest rate is 8.70%. The note is secured by an interest in the financed equipment.
 
 
14,000
 
 
 
29,000
 
 
 
 
 
 
 
 
 
 
Xcede Note agreement with Cook Biotech Inc. to fund pre-clinical testing for Xcede. Credit draw not to exceed $1.5 million, in three draws of $500,000 upon satisfaction of conditions in Note Agreement. Upon termination of the CBI note the remaining $1.0 million is no longer available. Note bears interest at a rate of 2% and is secured  by all the rights of Xcede under the Development Agreement, Supply Agreement, and License Agreement. The note was recorded at inception at fair value net of unamortized discount based on an imputed interest rate of 5.4%. During the year ended September 30, 2018, R&D expense of $35,000 was recorded to accrete the note to face value.
 
 
518,000
 
 
 
458,000
 
 
 
 
 
 
 
 
 
 
Total Debt
 
$
3,321,000
 
 
$
3,052,000
 
Less current portion
 
 
(1,246,000
)
 
 
(2,007,000
)
Long term portion
 
$
2,075,000
 
 
$
1,045,000
 
Schedule of Maturities of Long-term Debt [Table Text Block]
The aggregate maturities of debt based on the payment terms of the agreement are as follows:
 
For the years ending on September 30:
 
 
 
2019
 
$
1,246,000
 
2020
 
 
932,000
 
2021
 
 
769,000
 
2022
 
 
233,000
 
2023
 
 
141,000
 
Thereafter
 
 
-
 
 
 
$
3,321,000