XML 36 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
LINE OF CREDIT AND LONG-TERM DEBT (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt Facilities
The Company's outstanding debt facilities as of September 30, 2017 and December 31, 2016 are summarized as follows:
Creditor
Loan Type
 
Origination Date
 
Maturity Date
 
Loan Amount
 
Balance on September 30, 2017
Balance on December 31, 2016
Encina Business Credit, LLC
Term Loan
 
February 1, 2017
 
February 1, 2020
 
$
20,000,000

 
$
13,975,000

$

Encina Business Credit SPV, LLC
Revolving Note
 
February 1, 2017
 
February 1, 2020
 
$
10,000,000

 
3,738,483


MidCap Revolving Line of Credit
Revolving Note
 
March, 2015
 
March, 2017 (1)
 
$
7,000,000

 

2,726,039

Goldman Sachs USA
Term Loan - Restated Credit Agreement
 
January 29, 2016
 
May 2, 2019 (1)
 
$
8,900,000

 

4,000,000

Fox Encore Promissory Note
Promissory Note
 
January 29, 2017
 
January 31, 2017 (1)
 
$
5,150,000

 

5,150,000

Pacific Western Bank
Capital Lease
 
September, 2012
 
August, 2017
 
$
3,154,860

 

133,153

Texas Citizens Bank
Term Note
 
January, 2015
 
January, 2020
 
$
2,045,500

 
966,847

1,531,506

Various institutions
Insurance premiums financed
 
Various
 
< 1 year
 
$
2,902,428

 
1,489,881

1,060,065

Total
 
 
 
 
 
 
 
 
$
20,170,211

$
14,600,763

Deferred finance cost, net
 
 
 
 
 
 
 
 
(1,384,944
)
(244,178
)
Total, net of deferred finance costs
 
 
 
 
 
 
 
 
$
18,785,267

$
14,356,585


(1) Paid in full and terminated on February 1, 2017
Schedule of Future Maturities of Notes Payable
Future contractual maturities of notes payable are summarized as follows:
Creditor
Year 1
 
Year 2
 
Year 3
 
Year 4
 
Year 5
 
Thereafter
Encina Business Credit, LLC
$
3,738,483

 
$

 
$

 
$

 
$

 
$

Encina Business Credit SPV, LLC
900,000

 
900,000

 
900,000

 
11,275,000

 

 

Texas Citizens Bank
488,194

 
478,653

 

 

 

 

Various institutions
1,489,881

 

 

 

 

 

Totals
6,616,558

 
1,378,653

 
900,000

 
11,275,000

 

 

Deferred finance costs, net
(581,479
)
 
(581,479
)
 
(221,986
)
 

 

 

Totals, net of deferred finance costs
$
6,035,079

 
$
797,174

 
$
678,014

 
$
11,275,000

 
$

 
$