XML 41 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Line of Credit (Details Narrative) - USD ($)
3 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Line of Credit Facility [Line Items]    
Incurred interest expense $ 0 $ 9,665
Unused facility fee $ 7,031 6,142
First priority security ownership interest percentage 100.00%  
Amortization expense $ 18,519 18,519
Ram Light Management, Ltd [Member]    
Line of Credit Facility [Line Items]    
Line of credit facility, maximum amount outstanding during period $ 1,000,000  
Line of credit facility, interest rate during period 6.00%  
Conversion of related party debt $ 1,100,000  
Repayments of lines of credit $ 150,000  
Line of credit payment description While the Company did meet the mandatory pay-down requirement, the Company did not meet the prior 30 day average excess availability requirement permitting the Company to make all scheduled payments on the note, and as a result, the first three scheduled payments due December 31, 2014, March 31, 2015 and June 30, 2015 were not made. As part of the Conditions to Installment Payment in the note, payments not made under this note that cannot be made as a result of the foregoing prohibition shall not be deemed an Event of Default and will not cumulate with the next payment that can be made, but rather will be payable on the maturity date together with any additional interest that has accrued thereon.  
Interest expense, related party $ 11,463 15,842
Accrued interest 63,778  
Ram Light Note [Member]    
Line of Credit Facility [Line Items]    
Interest expense, related party $ 11,463 $ 17,283
Maximum [Member]    
Line of Credit Facility [Line Items]    
First priority lien percentage 65.00%  
Revolving Credit Facility [Member]    
Line of Credit Facility [Line Items]    
Debt instrument, term 3 years  
Line of credit facility, expiration date Jul. 14, 2017  
Line of credit facility, description Usage under the Revolving Credit Facility shall not exceed the sum of the following (the “Borrowing Base”): 1. Up to 85% of the company’s eligible domestic and Canadian accounts receivable aged less than 60 days past due (not to exceed 90 days from invoice date, cross aged on the basis of 50% or more past due with certain specific accounts qualifying for up to 120 days from invoice date not to exceed 30 days from the due date; plus. 2. Up to the lesser of (a) 50% of the cost of eligible inventory or (b) 75% of net orderly liquidation value percentage of eligible inventory (annual inventory appraisals required); minus. 3. An all-time $500,000 block; minus. 4. Applicable reserves including a dilution reserve equal to 125% of the Company’s advertising and return accrual reserves. Dilution reserve not to exceed availability generated from eligible accounts receivable.  
Line of credit facility sub limits description The Revolving Credit Facility includes the following sub-limits: Letters of Credit to be issued limited to $3,000,000. Inventory availability limited to $4,000,000. Mandatory pay-down to $1,000,000 (excluding letters of credit) for any 30 consecutive days between February 1 and April 30.  
Line of credit facility, covenant terms The Revolving Credit Facility must comply with the following quarterly financial covenants to avoid default: Fixed charge coverage ratio test of 1.1:1 times measured on a rolling four quarter basis, defined as EBITDA less non-financed capital expenditures, cash dividends and distributions paid and cash taxes paid divided by the sum of interest and principal on all indebtedness. Capital expenditures limited to $150,000 per year.  
Line of credit facility, interest rate during period 2.00%  
Line of credit facility, LIBOR Rate plus rate 3.50%  
Line of credit facility default rate 2.00%  
Line of credit facility, unused capacity, commitment fee percentage 0.375%  
Line of credit facility, collateral amount $ 2,500,000  
Line of credit facility, collateral fee 222,000  
Revolving Credit Facility [Member] | Peak Selling Season Between August 1 And December 31 [Member]    
Line of Credit Facility [Line Items]    
Line of credit facility, maximum amount outstanding during period 15,000,000  
Revolving Credit Facility [Member] | Peak Selling Season Between January 1 And July 31 [Member]    
Line of Credit Facility [Line Items]    
Line of credit facility, maximum amount outstanding during period $ 7,500,000