XML 37 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
LINE OF CREDIT AND LONG-TERM DEBT (Tables)
6 Months Ended
Jun. 30, 2018
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt Facilities
The Company's outstanding debt facilities as of June 30, 2018 and December 31, 2017 are summarized as follows:
Creditor
Loan Type
 
Origination Date
 
Maturity Date
 
Loan Amount
 
Balance on June 30, 2018
Balance on December 31, 2017
Encina Business Credit, LLC
Term Loan
 
February 1, 2017
 
February 1, 2020
 
$
20,000,000

 
$
15,800,000

$
14,750,000

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

 
3,774,730

4,591,527

Tetra Capital Lease
Capital Lease
 
May, 2018
 
May, 2022
 
$
419,690

 
412,062


Well Fargo Equipment Lease
Capital Lease
 
March, 2018
 
March, 2021
 
$
30,408

 
27,239


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

 
496,712

834,283

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

 
91,324

803,392

Total
 
 
 
 
 
 
 
 
20,602,067

20,979,202

Deferred finance cost, net
 
 
 
 
 
 
 
 
(948,825
)
(1,239,570
)
Total, net of deferred finance costs
 
 
 
 
 
 
 
 
$
19,653,242

$
19,739,632



Schedule of Future Maturities of Notes Payable
Future contractual maturities of notes payable as of June 30, 2018 are summarized as follows:
Creditor
Year 1
 
Year 2
 
Year 3
 
Year 4
 
Year 5
 
Thereafter
Encina Business Credit, LLC
$
900,000

 
$
14,900,000

 
$

 
$

 
$

 
$

Encina Business Credit SPV, LLC
3,774,730

 

 

 

 

 

Tetra Capital Lease
112,050

 
88,743

 
94,919

 
116,350

 

 

Well Fargo Equipment Lease
9,814

 
10,290

 
7,135

 

 

 

Texas Citizens Bank
496,712

 

 

 

 

 

Various institutions
91,324

 

 

 

 

 

Totals
5,384,630

 
14,999,033

 
102,054

 
116,350

 

 

Deferred finance costs, net
(581,488
)
 
(367,337
)
 

 

 

 

Totals, net of deferred finance costs
$
4,803,142

 
$
14,631,696

 
$
102,054

 
$
116,350

 
$

 
$