XML 46 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Bank Financing (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Aug. 02, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 22, 2017
Jun. 30, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Jun. 22, 2018
Line of Credit Facility [Line Items]                            
Revolving line of credit $ 2,931,118               $ 2,931,118   $ 2,931,118    
First priority security ownership interest percentage 100.00%                 100.00%   100.00%    
Line of credit facility, collateral amount $ 815,000                 $ 815,000   $ 815,000    
Proceeds from lines of credit                       $ 2,931,118 $ 3,465,332  
Term Note [Member]                            
Line of Credit Facility [Line Items]                            
Line of credit facility, interest rate during period                       1.75%    
Incurred interest expense                   3,000 $ 10,000 $ 20,000 17,000  
Line of credit facility, periodic payment                       $ 125,000    
Line of credit, frequency of payments                       quarterly installments    
Outstanding balance $ 250,000       625,000         250,000   $ 250,000    
Subordinated Debt [Member]                            
Line of Credit Facility [Line Items]                            
Line of credit facility, maximum amount outstanding during period                       815,000    
Line of credit facility, interest rate during period             6.00%              
Incurred interest expense                   $ 4,000 12,000 20,000 26,000  
Repayments of lines of credit             $ 123,000         815,000    
Line of credit facility, periodic payment                       $ 123,000    
Line of credit, frequency of payments                       quarterly installments    
Maximum [Member]                            
Line of Credit Facility [Line Items]                            
First priority lien percentage 65.00%                 65.00%   65.00%    
LIBOR Rate [Member] | Term Note [Member]                            
Line of Credit Facility [Line Items]                            
Line of credit facility, LIBOR Rate plus rate 3.75%                 3.75%   3.75%    
Revolving Credit Facility [Member]                            
Line of Credit Facility [Line Items]                            
Debt instrument, term               3 years            
Line of credit facility, expiration date               Jul. 15, 2020            
Revolving line of credit $ 2,931,000       0         $ 2,931,000   $ 2,931,000    
Line of credit, available borrowing amount during the period 4,435,000                 4,435,000   $ 4,435,000    
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 and up to 90% of eligible foreign credit insured accounts 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) 60% of the cost of eligible inventory or (b) 85% of net orderly liquidation value percentage of eligible inventory (annual inventory appraisals required); minus 3. Applicable reserves including a dilution reserve equal to 100% 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: 1. Letters of Credit to be issued limited to $3,000,000. 2. Inventory availability limited to $5,000,000. 3. $500,000 eligible in-transit inventory sublimit within the $5,000,000 total inventory. 4. 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: 1. 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. 2. Capital expenditures limited to $375,000 per year.    
Line of credit facility, interest rate during period                       0.75%    
Line of credit facility default rate                       2.00%    
Line of credit facility, unused capacity, commitment fee percentage                       0.375%    
Line of credit facility, number of days elapsed for unused facility                       360 days    
Line of credit facility, unused capacity, frequency of payment                       Payable quarterly in arrears    
Incurred interest expense                   100,000 114,000 $ 155,000 188,000  
Facility fee                   8,000 6,000 23,000 20,000  
Renewal of revolving credit facility $ 40,000                 40,000   40,000    
Amortization expense related to renewal of line of credit                   $ 3,000 $ 3,000 $ 10,000 $ 28,000  
Revolving Credit Facility [Member] | Term Note [Member]                            
Line of Credit Facility [Line Items]                            
Debt instrument, term                 2 years          
Proceeds from lines of credit                 $ 1,000,000          
Repayments of lines of credit                 $ 1,924,000          
Revolving Credit Facility [Member] | LIBOR Rate [Member]                            
Line of Credit Facility [Line Items]                            
Line of credit facility, LIBOR Rate plus rate 2.75%                 2.75%   2.75%    
Revolving Credit Facility [Member] | Third Amendment [Member]                            
Line of Credit Facility [Line Items]                            
Line of credit facility, description     PNC issued a third amendment and waiver ("third amendment") to the Revolving Credit Facility, the Security Agreement in effect for fiscal 2019. The third amendment waived existing violations of the fixed charge coverage ratio of 1.1:1 and increased maximum capital expenditures from $300,000 to $375,000 per fiscal year. The Company incurred an amendment fee of $10,000 upon execution of the agreement.                      
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 line of credit                           $ 5,000,000
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            
Revolving Credit Facility [Member] | Prior 30 Days [Member]                            
Line of Credit Facility [Line Items]                            
Incurred interest expense                       $ 1,000,000    
Revolving Credit Facility [Member] | 30 Days or More Past Due [Member]                            
Line of Credit Facility [Line Items]                            
Incurred interest expense                       $ 1,000,000    
Toys R Us bankruptcy's [Member] | Subordinated Debt [Member]                            
Line of Credit Facility [Line Items]                            
Line of credit facility, periodic payment $ 123,000 $ 123,000   $ 123,000 $ 123,000 $ 123,000