XML 529 R100.htm IDEA: XBRL DOCUMENT v3.21.2
Long-term Debt - Components of the 12% Amended Senior Secured Notes and Carrying Values (Details) - USD ($)
12 Months Ended
Mar. 24, 2020
Aug. 27, 2019
Dec. 31, 2020
Dec. 31, 2019
Subtotal principal amount of debt     $ 83,616,590  
Add accrued interest     1,147,690 $ 1,016,113
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)     (4,853,933)  
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)     (3,295,505)  
Less principal payments paid in cash     (17,307,364)  
Principal amount of debt outstanding including accrued interest     66,293,134  
Placement fee to B. Riley FBR     (4,241,387) (3,550,000)
Commitment fee (2% of unused commitment)     (101,723)
Success based fee to B. Riley FBR     (3,400,000) (3,400,000)
Legal and other costs     (323,137) (202,382)
Subtotal debt discount     (8,066,247)  
Less amortization of debt discount     3,967,385  
Unamortized debt discount     (4,098,862)  
Carrying value at end of year     62,194,272  
Delayed Draw Term Note [Member]        
Subtotal principal amount of debt     6,913,865  
Add accrued interest     675,958  
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)      
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)     (3,295,505)  
Less principal payments paid in cash      
Principal amount of debt outstanding including accrued interest     4,294,318  
Subtotal debt discount     (913,865)  
Less amortization of debt discount     554,693  
Unamortized debt discount     (359,172)  
Carrying value at end of year     3,935,146  
Term Note [Member]        
Placement fee to B. Riley FBR     (691,387)  
Commitment fee (2% of unused commitment)     (101,723)  
Success based fee to B. Riley FBR      
Legal and other costs     (120,755)  
June 10, 2019 [Member]        
Subtotal principal amount of debt     20,000,000  
June 10, 2019 [Member] | Delayed Draw Term Note [Member]        
Subtotal principal amount of debt      
June 14, 2019 [Member]        
Subtotal principal amount of debt     48,000,000  
June 14, 2019 [Member] | Delayed Draw Term Note [Member]        
Subtotal principal amount of debt      
August 27, 2019 [Member]        
Subtotal principal amount of debt     3,000,000  
August 27, 2019 [Member] | Delayed Draw Term Note [Member]        
Subtotal principal amount of debt      
March 26, 2020 [Member]        
Subtotal principal amount of debt     6,913,865  
March 26, 2020 [Member] | Delayed Draw Term Note [Member]        
Subtotal principal amount of debt     6,913,865  
April 6, 2020 [Member]        
Subtotal principal amount of debt     5,702,725  
April 6, 2020 [Member] | Delayed Draw Term Note [Member]        
Subtotal principal amount of debt      
12% Amended Senior Secured Notes [Member]        
Subtotal principal amount of debt     71,000,000 71,000,000
Add accrued interest     7,457,388 1,082,642
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)     (4,853,933) (4,853,933)
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)    
Less principal payments paid in cash     (17,307,364) (17,307,364)
Principal amount of debt outstanding including accrued interest     56,296,091 49,921,345
Legal and other costs   $ (17,382)    
Subtotal debt discount     (7,152,382) (7,152,382)
Less amortization of debt discount     3,412,692 1,240,782
Unamortized debt discount     (3,739,690) (5,911,600)
Carrying value at end of year     52,556,401 44,009,745
12% Amended Senior Secured Notes [Member] | Delayed Draw Term Note [Member]        
Subtotal principal amount of debt $ 12,000,000      
Legal and other costs $ (793,109)      
12% Amended Senior Secured Notes [Member] | June 10, 2019 [Member]        
Subtotal principal amount of debt     20,000,000 20,000,000
12% Amended Senior Secured Notes [Member] | June 14, 2019 [Member]        
Subtotal principal amount of debt     48,000,000 48,000,000
12% Amended Senior Secured Notes [Member] | August 27, 2019 [Member]        
Subtotal principal amount of debt     3,000,000 3,000,000
12% Amended Senior Secured Notes [Member] | March 26, 2020 [Member]        
Subtotal principal amount of debt    
12% Amended Senior Secured Notes [Member] | April 6, 2020 [Member]        
Subtotal principal amount of debt    
12% Second Amended Senior Secured Note [Member]        
Placement fee to B. Riley FBR     (3,550,000)  
Commitment fee (2% of unused commitment)      
Success based fee to B. Riley FBR     (3,400,000)  
Legal and other costs     (202,382)  
Payroll Protection Program Loan [Member]        
Subtotal principal amount of debt     5,702,725  
Add accrued interest      
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)      
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)      
Less principal payments paid in cash      
Principal amount of debt outstanding including accrued interest     5,702,725  
Placement fee to B. Riley FBR      
Commitment fee (2% of unused commitment)      
Success based fee to B. Riley FBR      
Legal and other costs      
Subtotal debt discount      
Less amortization of debt discount      
Unamortized debt discount      
Carrying value at end of year     5,702,725  
Payroll Protection Program Loan [Member] | June 10, 2019 [Member]        
Subtotal principal amount of debt      
Payroll Protection Program Loan [Member] | June 14, 2019 [Member]        
Subtotal principal amount of debt      
Payroll Protection Program Loan [Member] | August 27, 2019 [Member]        
Subtotal principal amount of debt      
Payroll Protection Program Loan [Member] | March 26, 2020 [Member]        
Subtotal principal amount of debt      
Payroll Protection Program Loan [Member] | April 6, 2020 [Member]        
Subtotal principal amount of debt     $ 5,702,725