XML 46 R37.htm IDEA: XBRL DOCUMENT v3.22.1
DEBT AND LINE OF CREDIT (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Dec. 14, 2021
Nov. 04, 2020
Feb. 24, 2021
Feb. 15, 2021
Apr. 22, 2020
Feb. 24, 2020
Jul. 31, 2019
Jun. 29, 2015
Dec. 31, 2021
Dec. 31, 2020
Nov. 06, 2020
Interest expense                   $ 1,000  
Accrued interest                 $ 25,000 22,000  
Allowance for slow moving and obsolete inventory                 278,000 279,000  
Machinery and equipment                 2,110,000 2,110,000  
Net proceeds                 100,000 199,000  
Debt payments                 25,000 42,000  
Cherokee LSA [Member]                      
Interest expense                 8,000    
Loan and Security Agreement with Cherokee Financial, LLC                      
Interest expense                 98,000 89,000  
Accrued interest                   12,000  
Principal amount           $ 18,000          
Fixed rate     10.00%                
Delinquent fee charged     8.00%                
Remaining balance                 1,000,000 900,000  
Initial term           5 years          
Machinery and equipment                 $ 1,200,000    
Fixed annual interest rate                 8.00%    
Additional interest rate                 8.00%    
Pay annual loan interest                 1.00%    
Net proceeds                 $ 80,000    
Debt payments                 1,015,000    
Other expenses and fees                 105,000    
Annual principal reduction payments     $ 97,000           75,000    
Agreement extension amount           $ 900,000          
Consideration amount           $ 900,000          
Percentage           2.00%          
Increased agreement extension amount     $ 100,000                
Principal fee interest rate     8.00%                
Fees interest rate     3.00%                
Extended principal amount     $ 900,000                
Service fee rate     3.00%                
Legal fees     $ 1,000                
Increase interest rate     18.00%                
Crestmark Line of Credit                      
Interest expense                 $ 50,000 41,000  
Prime Rate                 3.00%    
Remaining balance                 $ 178,000 277,000  
Initial term               5 years      
Current interest rate                 12.75%    
Floor rate                 5.25%    
Crestmark LOC interest rate                 6.50%    
Maintenance fee charge                 0.30%    
Actual average rate                 11.95%    
Allowance for slow moving and obsolete inventory                 $ 1,500,000    
Decrease inventory receivables                 1,000,000    
Minimum loan balance requirement                 500,000    
Availability loan balance                 178,000    
April 2020 PPP Loan with Crestmark                      
Promissory Note         $ 332,000            
Bears interest rate         1.00%            
PPP loans         $ 332,000         332,000  
November 2020 Shareholder Note 1                      
Interest expense                 3,000    
Accrued interest                 1,000 1,000  
Principal amount     $ 25,000                
Loan agreement amount   $ 50,000             50,000   $ 25,000
Loan interest rate   7.00%                  
Extended loan maturity   Feb. 04, 2021                  
December 2021 Shareholder Note                      
Loan agreement amount                 75,000    
Loan interest rate 7.00%                    
December 2019 Shareholder Note                      
Loan agreement amount                 25,000    
July 2019 Term Loan [Member]                      
Loan agreement amount                 7,000    
Loan interest rate             7.50%        
Loan agreement balance             $ 10,000        
2019 Cherokee Loan and Security Agreement                      
Loan amount                 200,000    
Interest expense                 43,000 40,000  
Accrued interest                 4,000 7,000  
Principal amount           $ 3,000          
Restricted shares           42,857          
Fixed rate       18.00%              
Delinquent fee charged       8.00%              
Penalty       $ 20,000   $ 20,000          
Debt issuance cost                 1,000    
Term Loan                 $ 240,000    
Annual interest rate on loan                 18.00%    
Extension agreement rate           1.50%          
Increase financing rate       20.00%              
Remaining loan balance                 $ 240,000 $ 220,000