XML 50 R23.htm IDEA: XBRL DOCUMENT v3.20.1
DEBT AND LINE OF CREDIT (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of long-term debt instruments
    December 31, 2019     December 31, 2018  
Loan and Security Agreement with Cherokee Financial, LLC: 5 year note at a fixed annual interest rate of 8% plus a 1% annual oversight fee, interest only and oversight fee paid quarterly with first payment being made on May 15, 2015, annual principal reduction payment of $75,000 due each year beginning on February 15, 2016, with a final balloon payment being due on February 15, 2020. Loan is collateralized by a first security interest in building, land and property.   $ 900,000     $ 975,000  
Crestmark Line of Credit: 3 year line of credit maturing on June 22, 2020 with interest payable at a variable rate based on WSJ Prime plus 3% with a floor or 5.25%; loan fee of 0.5% annually & monthly maintenance fee of 0.3% on actual loan balance from prior month. Early termination fee of 2% if terminated prior to natural expiration. Loan is collateralized by first security interest in receivables and inventory and the all-in interest rate as of the date of this report is 12.32%.     337,000       502,000  
Crestmark Equipment Term Loan: 38 month equipment loan related to the purchase of manufacturing equipment, at an interest rate of WSJ Prime Rate plus 3%; or 6.25% as of the date of this report.     7,000       19,000  
2018 Term Loan with Cherokee Financial LLC: 1 year note at an annual fixed interest rate of 12% paid quarterly in arrears with first interest payment being made on May 15, 2018 and a balloon payment being due on February 15, 2019. Loan was refinanced in February 2019.     0       150,000  
2019 Term Loan with Cherokee Financial, LLC: 1 year note at an annual fixed interest rate of 18% paid quarterly in arrears with first interest payment being made on May 15, 2019 and a balloon payment being due on February 15, 2020.     200,000       0  
July 2019 Term Loan with Chaim Davis, et al: Notes at an annual fixed interest rate of 7.5% paid monthly in arrears with the first payment being made on September 1, 2019 and the final payment being made on October 1, 2020.     10,000       0  
December 2019 Convertible Note: Convertible note with a conversion date of 120 days or upon the closing of a 2020 funding transaction (whichever is sooner).     25,000       0  
    $ 1,479,000     $ 1,646,000  
                 
Less debt discount & issuance costs (Cherokee Financial, LLC loans)     (17,000 )     (111,000 )
Total debt, net   $ 1,462,000     $ 1,535,000  
                 
Current portion   $ 354,000     $ 739,000  
Long-term portion, net of current portion   $ 1,125,000     $ 796,000  
Schedule of maturities of long-term debt
2020   $ 369,000  
2021     1,110,000  
2022     0  
2023     0  
2024     0  
    $ 1,479,000