XML 32 R35.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
LINE OF CREDIT AND LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt
The Company's outstanding debt as of December 31, 2019 and December 31, 2018 is summarized as follows:
Creditor
 
Loan Type
 
Origination Date
 
Maturity Date
 
Loan Amount
 
Balance on December 31, 2019
Balance on December 31, 2018
Encina Business Credit, LLC
 
Term Loan
 
February 1, 2017
 
February 1, 2021
 
$
20,000,000

 
$
13,333,000

$
15,350,000

Encina Business Credit SPV, LLC
 
Revolving Note
 
February 1, 2017
 
February 1, 2021
 
$
10,000,000

 
3,276,230

3,844,636

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

 
264,014

349,822

Wells Fargo Equipment Lease-VRM LA
 
Finance Lease
 
March, 2018
 
March, 2021
 
$
30,408

 
12,341

22,390

Wells Fargo Equipment Lease-Ohio
 
Finance Lease
 
April-May, 2019
 
April-May, 2024
 
$
621,000

 
551,260


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

 
1,165,172

999,152

Total
 
 
 
 
 
 
 
 
 
18,602,017

20,566,000

Deferred finance costs
 
 
 
 
 
 
 
 
 
(47,826
)
(621,733
)
Total, net of deferred finance costs
 
 
 
 
 
 
 
 
 
$
18,554,191

$
19,944,267

 
 
 
 
 
 
 
 
 
 
 
 
Schedule of Future Maturities of Debt
Future maturities of debt are summarized as follows:
Creditor
 
2020
 
2021
 
2022
 
2023
 
2024
 
Thereafter
Encina Business Credit, LLC
 
$
900,000

 
$
12,433,000

 
$

 
$

 
$

 
$

Encina Business Credit SPV, LLC
 
3,276,230

 

 

 

 

 

Tetra Capital Lease
 
91,779

 
98,167

 
74,068

 

 

 

Wells Fargo Equipment Lease-VRM LA
 
10,537

 
1,804

 

 

 

 

Wells Fargo Equipment Lease-Ohio
 
114,848

 
120,895

 
127,264

 
138,476

 
49,777

 

Various institutions
 
1,165,172

 

 

 

 

 

Totals
 
5,558,566

 
12,653,866

 
201,332

 
138,476

 
49,777

 

Deferred finance costs
 
(47,826
)
 

 

 

 

 

Totals, net of deferred finance costs
 
$
5,510,740

 
$
12,653,866

 
$
201,332

 
$
138,476

 
$
49,777

 
$