XML 13 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Bank Financing (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jun. 22, 2017
Nov. 30, 2019
Aug. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Mar. 31, 2019
Line of Credit Facility [Line Items]                  
Line of credit facility, expiration date           Jul. 15, 2020      
Revolving line of credit       $ 0   $ 0     $ 0
Line of credit facility, description           PNC implemented loan pricing increase of .5% until March 31, 2020 which will continue until the Company achieves compliance with the original fixed charge coverage ratio test of 1.1:1.      
First priority security ownership interest percentage       100.00%   100.00%      
Line of credit facility, collateral amount       $ 803,000   $ 803,000      
Amortization of deferred financing costs       3,334 $ 3,333 10,000 $ 10,000    
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     $ 12,500            
Repayments of lines of credit           $ 815,000      
Line of credit facility, periodic payment       123,000   123,000      
Outstanding balance     12,500 123,000   123,000      
Payment of debt     $ 25,000            
Interest expense, related party       0 7,000 0 20,000    
Line of credit, remaining borrowing capacity       $ 803,000   $ 803,000     $ 815,000
Maximum [Member]                  
Line of Credit Facility [Line Items]                  
First priority lien percentage       65.00%   65.00%      
Prior 30 Days [Member] | Subordinated Debt [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, maximum amount outstanding during period           $ 1,000,000      
Revolving Credit Facility [Member]                  
Line of Credit Facility [Line Items]                  
Debt instrument, term 3 years                
Line of credit facility, expiration date Jul. 15, 2020                
Line of credit facility borrowing capacity       $ 15,000,000   $ 15,000,000      
Line of credit facility, description           Usage under the Revolving Credit Facility shall not exceed the sum of the following (the "Borrowing Base"): 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. 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. 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: Letters of Credit to be issued limited to $3,000,000. Inventory availability limited to $5,000,000. $500,000 eligible in-transit inventory sublimit within the $5,000,000 total inventory. 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 $375,000 per year.      
Line of credit facility, interest rate during period           0.75%      
Line of credit facility, LIBOR Rate plus rate       2.75%   2.75%      
Line of credit facility default rate           2.00%      
Line of credit facility, unused capacity, commitment fee percentage           0.375%      
Incurred interest expense       $ 86,000 100,000 $ 119,000 155,000    
Incurred unused facility fee amount       10,000 8,000 30,000 23,000    
Cost associated with Revolving credit facility deferred           40,000      
Amortization of deferred financing costs       3,000 $ 3,000 $ 10,000 $ 10,000    
Revolving Credit Facility [Member] | Forebearance Agreement [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, description   In November 2019, the Company entered into a Forbearance Agreement with PNC whereby PNC 'forbears' taking action it would be entitled to under a default through March 31, 2020 and would continue forbearance actions provided the Company continued to meet compliance with certain conditions       Upon execution of the Forbearance Agreement there was a pricing rate increase of .5% on the .75% per annum rate and the PNC LIBOR Rate plus 2.75%      
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   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      
PNC Bank National Association [Member] | Term Loan [Member]                  
Line of Credit Facility [Line Items]                  
Repayments of lines of credit               $ 125,000  
PNC Bank National Association [Member] | Forebearance Agreement [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, expiration date   Mar. 31, 2020