Line of Credit and Debt (Tables)

3 Months Ended

Mar. 31, 2020

Debt Disclosure [Abstract]

Line of credit and debt

	March 31, 2020			December 31, 2019
Loan and Security Agreement with Cherokee Financial, LLC: 5 year note executed on February 15, 2015, 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 was extended for one year (until February 15, 2021) on February 15, 2020 under the same terms and conditions as original loan and a penalty of $20,000 was added to the loan principal. Loan is collateralized by a first security interest in building, land and property.	$	920,000		$	900,000
Crestmark Line of Credit: 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. Line was extended for another year (until June 22, 2021) on June 22, 2020 under the same terms and conditions noted within this table. 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 12.62%.		322,000			337,000
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.		4,000			7,000
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. Loan was extended for another year (or until February 15, 2021) under the same terms and conditions.		200,000			200,000
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. Loan principal was fully converted into restricted common shares on March 2, 2020.		0			10,000
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). Note principal was fully converted into restricted common shares on March 2, 2020 as part of our February 2020 private placement.		0			25,000
	$	1,446,000		$	1,479,000
Less debt discount & issuance costs (Cherokee Financial, LLC loans)		(0	)		(17,000	)
Total debt, net	$	1,446,000		$	1,462,000
Current portion	$	1,446,000		$	354,000
Long-term portion, net of current portion		0		$	1,125,000