XML 37 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Notes and Line of Credit (Details Narrative)
1 Months Ended 3 Months Ended 9 Months Ended
May 07, 2021
USD ($)
shares
Apr. 21, 2021
USD ($)
Dec. 23, 2020
USD ($)
Mar. 23, 2020
Nov. 20, 2019
USD ($)
$ / shares
Nov. 16, 2018
USD ($)
Jul. 31, 2014
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
Number
Sep. 30, 2020
USD ($)
Dec. 31, 2020
USD ($)
Sep. 08, 2020
USD ($)
Apr. 17, 2020
USD ($)
Debt Instrument [Line Items]                            
Interest expense               $ 38,000 $ 122,000 $ 1,096,000 $ 368,000      
Bradford T. Whitmore [Member]                            
Debt Instrument [Line Items]                            
Number of shares issued upon conversion | shares 10,000,000                          
Number of additional shares issued | shares 95,555                          
Accrued interest $ 19,000                          
2% Secured Convertible Promissory Note Due on May 15, 2024 [Member] | Bradford T. Whitmore [Member]                            
Debt Instrument [Line Items]                            
Fixed annual interest rate         2.00%                  
Debt maturity date         May 15, 2024                  
Principal amount         $ 2,000,000                  
Payment frequency         interest was 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         $ 1,200,000             $ 903,000    
Interest expense               0   903,000        
Long-term Debt, Gross               0   0   1,097,000    
Promissory Note (PPP) [Member]                            
Debt Instrument [Line Items]                            
Debt balance               0   0        
Promissory Note (PPP) [Member] | Libertyville [Member]                            
Debt Instrument [Line Items]                            
Fixed annual interest rate                           1.00%
Principal amount                           $ 952,000
Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Additional amount available               721,000   721,000        
Term Loan [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Debt balance               1,000,000   1,000,000        
Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Debt balance               3,740,000   3,740,000        
Related Party Credit Facilities [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Interest expense                   156,000 $ 334,000      
Accrued interest expense               17,000   $ 17,000   $ 20,000    
Business Loan Agreement [Member] | Term Loan [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity           $ 500,000                
Ownership percentage           62.00%                
Fixed annual interest rate           8.25%                
Debt maturity date           Dec. 31, 2020                
Business Loan Agreement [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Variable interest rate basis           prime rate                
Basis spread variable interest rate           3.00%                
Maximum borrowing capacity           $ 2,000,000                
Facility, expiration date           Mar. 31, 2020                
Business Loan Agreement [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member] | more than                            
Debt Instrument [Line Items]                            
Fixed annual interest rate           8.25%                
First Amendment [Member] | Term Loan and The Revolver Facility [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Debt maturity date     Mar. 31, 2022 Mar. 31, 2021                    
Second Amendment [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity                         $ 2,750,000  
Third Amendment [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity     $ 4,000,000                      
Fourth Amendment [Member] | Term Loan [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity   $ 1,000,000                        
Fixed annual interest rate   5.25%                        
Debt maturity date   Mar. 31, 2022                        
Fourth Amendment [Member] | Revolving Credit Facility [Member] | Beachcorp, LLC [Member]                            
Debt Instrument [Line Items]                            
Variable interest rate basis   prime rate                        
Basis spread variable interest rate   2.00%                        
Maximum borrowing capacity   $ 6,000,000                        
Facility, expiration date   Mar. 31, 2023                        
Letter of Credit [Member]                            
Debt Instrument [Line Items]                            
Letter of credit and related promissory note             $ 30,000              
Variable interest rate basis             prime rate              
Basis spread variable interest rate             1.00%              
Letter of Credit [Member] | New Business Loan Agreement [Member]                            
Debt Instrument [Line Items]                            
Variable interest rate basis                   prime rate        
Basis spread variable interest rate                   1.00%        
Maximum borrowing capacity               500,000   $ 500,000        
Borrowing capacity as percentage of accounts receivable                   75.00%        
Minimum amount of cash on hand before advance is given               $ 500,000   $ 500,000        
Line of Credit [Member] | New Business Loan Agreement [Member]                            
Debt Instrument [Line Items]                            
Borrowing capacity as multiple of accounts receivable | Number                   2