XML 50 R39.htm IDEA: XBRL DOCUMENT v3.21.2
Long Term Debt (Details)
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 22, 2020
Sep. 26, 2017
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Jul. 30, 2021
USD ($)
Dec. 31, 2020
USD ($)
Term Loan [Member]                
Long Term Debt (Details) [Line Items]                
Original principal amount             $ 5,000,000  
Area of square foot (in Square Meters) | m²             69,000  
Term loan, description         The Term Loan bears interest at an annual rate of 3.25% and is due in 119 monthly installments of $35,249 each, plus interest then accrued, beginning on August 20, 2021. The final installment shall be due and payable on July 20, 2031 in an amount equal to all principal and interest then remaining unpaid. Assuming that all amounts due prior to that date are paid in a timely manner, the final installment would be $1,977,047.       
Number of installments         119      
Financial covenants under credit agreement, description         The Credit Agreement includes financial covenants requiring that the Company maintain a minimum fixed charge coverage ratio (generally, the ratio of (A) EBITDA for the most recently completed four fiscal quarters minus the sum of the Company’s distributions to its shareholders, taxes paid and unfunded capital expenditures during such period to (B) prior period current maturities of Company long term debt plus interest expense incurred over the most recently completed four fiscal quarters) of at least 1.20 to 1, tested quarterly, and a maximum “debt to cap” ratio (generally, funded debt divided by the sum of net worth and funded debt) of 0.75 to 1, as of the end of each fiscal quarter.      
Majority shareholder's ownership, percentage     50.00%   50.00%      
Maximum revolving credit line of credit provided in business loan agreement     $ 6,000,000   $ 6,000,000      
Indebtedness excluding trade payables     250,000   $ 250,000      
Industrial Development Bond Financing [Member]                
Long Term Debt (Details) [Line Items]                
Number of installments         118      
Proceeds of the bond sale   $ 4,500,000            
Lender's purchase of industrial development bond   $ 4,500,000            
Repurchase price of facilities if bond has been redeemed or fully paid     1,000   $ 1,000      
Bond redemptions, description         The Bond bears interest at the rate of 3.07% per annum, calculated on the basis of a 360-day year and the actual number of days elapsed (subject to increase to 6.07% per annum upon the occurrence of an event of default), and is payable in 118 monthly installments of $31,324 beginning on November 1, 2017 and ending on August 1, 2027, with a final principal and interest payment to be made on September 1, 2027 in the amount of $1,799,201.      
Term loan, description         In addition, the Lease contains provisions relating to the Expansion Project, including limitations on utilization of Bond proceeds, deposit of unused proceeds into a custodial account (as described below) and investment of monies held in the custodial account.      
Financial covenants under credit agreement, description         the Company is subject to certain covenants, including financial covenants requiring that the Company maintain (i) a minimum fixed charge ratio (generally, the ratio of (A) EBITDA minus the sum of Company’s distributions to its shareholders, taxes paid and unfunded capital expenditures to (B) current maturities of Company long-term debt plus interest expense) of 1.20 to 1, tested quarterly, and (ii) a ratio of funded debt (as defined in the guaranty agreement) divided by the sum of net worth and funded debt of 0.75 to 1, tested quarterly. For purposes of computing the fixed charge coverage ratio, “EBITDA” generally is defined as net income before taxes and depreciation expense plus amortization expense, plus interest expense, plus non-recurring and/or non-cash losses and expenses, minus non-recurring and/or non-cash gains and income; “unfunded capital expenditures” generally is defined as capital expenditures made from Company funds other than funds borrowed through term debt incurred to finance such capital expenditures.      
Payments for debt issuance costs         $ 196,095      
Payments of lease agreement     5,687 $ 5,767 17,063 $ 17,617    
Principal under lease agreement     5,302 5,406 15,833 16,938    
Interest under lease agreement     385 $ 361 $ 1,230 $ 679    
Other Long Term Obligations [Member]                
Long Term Debt (Details) [Line Items]                
Promissory note, description         In connection with the Company’s agreement to purchase assets of Snappy Marine, Inc. (“Snappy Marine”) on July 13, 2018, the Company provided to Snappy Marine a promissory note in the amount of $1,000,000, including interest (of the $1,000,000 amount of the promissory note, $930,528 was recorded as principal, and the remaining $69,472, representing an imputed interest rate of 2.87% per annum, is being recorded as interest expense over the term of the note).      
Debt payment, terms         The note is payable in equal installments of $16,667 over a 60- month period that commenced on August 1, 2018, with a final payment due and payable on July 1, 2023.      
Notes payable equal installment         $ 16,667      
Office equipment leases, description         The office equipment leases, aggregating approximately $84,000 and $100,000 at September 30, 2021 and December 31, 2020, respectively, have maturities through 2025 and carry interest rates ranging from approximately 1.53% to 3.86% per annum.      
Office equipment leases     $ 84,000   $ 84,000     $ 100,000
Check Corporation [Member] | Other Long Term Obligations [Member]                
Long Term Debt (Details) [Line Items]                
Promissory note, description         the Company’s agreement to purchase assets of Check Corporation, the Company agreed to pay Check Corporation (dba Damp Check®) $100,000 in equal installments of approximately $4,348 over a 23-month period that commenced on January 15, 2020, with a final payment due and payable on November 15, 2021. The Company recorded $97,012 as principal, and the remaining $2,988, representing an imputed interest rate of 3.15% per annum, will be recorded as interest expense over the 23 months.      
Canon Solutions America, Inc [Member] | Other Long Term Obligations [Member]                
Long Term Debt (Details) [Line Items]                
Lease agreement, description the Company entered into a lease agreement with Canon Solutions America, Inc. to lease office equipment. The lease obligates the Company to pay $100,009 in 63 equal monthly payments of $1,587. The lease is classified as a finance lease. The Company recorded a lease liability which is included in long term debt and a corresponding right to use asset that is included in property, plant and equipment of $96,039 based on a discount rate of 1.53%.              
Maximum [Member] | Term Loan [Member]                
Long Term Debt (Details) [Line Items]                
Prepayment penalty, percentage         5.00%      
Maximum [Member] | Other Long Term Obligations [Member]                
Long Term Debt (Details) [Line Items]                
Percentage of interest rates     3.86%   3.86%      
Minimum [Member] | Term Loan [Member]                
Long Term Debt (Details) [Line Items]                
Term loan, percentage         1.00%      
Minimum [Member] | Other Long Term Obligations [Member]                
Long Term Debt (Details) [Line Items]                
Percentage of interest rates     1.53%   1.53%