XML 37 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Notes and Line of Credit (Details Narrative)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended
Apr. 21, 2021
USD ($)
Apr. 17, 2020
USD ($)
Mar. 23, 2020
Nov. 20, 2019
USD ($)
$ / shares
Mar. 22, 2019
USD ($)
Number
Nov. 16, 2018
USD ($)
Jul. 31, 2014
USD ($)
Mar. 31, 2021
USD ($)
Mar. 31, 2020
USD ($)
Dec. 31, 2020
USD ($)
Dec. 23, 2020
USD ($)
Sep. 08, 2020
USD ($)
Interest expense               $ 139 $ 124      
2% Secured Convertible Promissory Note Due on May 15, 2024 [Member] | Bradford T. Whitmore [Member]                        
Principal amount       $ 2,000                
Fixed annual interest rate       2.00%                
Payment frequency       interest is payable semi-annually on the 15th day of May and November                
Date of first payment       May 15, 2020                
Debt conversion price (in dollars per share) | $ / shares       $ 0.20                
Share price (in dollars per share) | $ / shares       $ 0.32                
Debt discount       $ 1,200       836   $ 903    
Principal balance               1,164   $ 1,097    
Debt balance               2,000        
Promissory Note (PPP) [Member] | Libertyville [Member]                        
Principal amount   $ 952                    
Fixed annual interest rate   1.00%                    
Payment frequency   eighteen equal monthly installments                    
Date of first payment   Nov. 17, 2020                    
Debt balance               0        
Term Loan [Member] | Beachcorp, LLC [Member]                        
Debt balance               500        
Asset-Based Revolving Loan Facility [Member] | Beachcorp, LLC [Member]                        
Debt balance               3,365        
Related Party Credit Facilities [Member]                        
Interest expense               131 111      
Accrued interest expense               36 $ 20      
Available borrowing amount               $ 388        
Business Loan Agreement [Member] | Term Loan [Member] | Beachcorp, LLC [Member]                        
Maximum borrowing capacity           $ 500            
Fixed annual interest rate           8.25%            
Maturity date           Dec. 31, 2020            
Ownership percentage           63.00%            
Business Loan Agreement [Member] | Asset-Based Revolving Loan Facility [Member] | Beachcorp, LLC [Member]                        
Basis spread variable interest rate           3.00%            
Variable interest rate basis           Prime rate            
Maximum borrowing capacity           $ 2,000            
Facility, expiration date           Mar. 31, 2020            
Business Loan Agreement [Member] | Asset-Based Revolving Loan Facility [Member] | Beachcorp, LLC [Member] | Greater than [Member]                        
Fixed annual interest rate           8.25%            
First Amendment [Member] | Term Loan and The Revolver Facility [Member] | Beachcorp, LLC [Member]                        
Maturity date     Mar. 31, 2021                  
Second Amendment [Member] | Asset-Based Revolving Loan Facility [Member] | Beachcorp, LLC [Member]                        
Maximum borrowing capacity                       $ 2,750
Third Amendment [Member] | Asset-Based Revolving Loan Facility [Member] | Beachcorp, LLC [Member]                        
Maximum borrowing capacity                     $ 4,000  
Fourth Amendment [Member] | Term Loan [Member] | Beachcorp, LLC [Member]                        
Maximum borrowing capacity $ 1,000                      
Fixed annual interest rate 5.25%                      
Maturity date Mar. 31, 2022                      
Fourth Amendment [Member] | Asset-Based Revolving Loan Facility [Member] | Beachcorp, LLC [Member]                        
Basis spread variable interest rate 2.00%                      
Variable interest rate basis Prime rate                      
Maximum borrowing capacity $ 6,000                      
Facility, expiration date Mar. 31, 2023                      
Letter of Credit [Member]                        
Letter of credit and related promissory note             $ 30          
Basis spread variable interest rate             1.00%          
Variable interest rate basis             Prime rate          
Line of Credit [Member] | New Business Loan Agreement [Member]                        
Basis spread variable interest rate         1.00%              
Variable interest rate basis         Prime rate              
Maximum borrowing capacity         $ 500              
Borrowing capacity as percentage of accounts receivable         75.00%              
Borrowing capacity as multiple of accounts receivable | Number         2              
Minimum amount of cash on hand before advance is given         $ 500              
Facility, expiration date         May 04, 2021