XML 51 R40.htm IDEA: XBRL DOCUMENT v3.21.2
Financing (Details Narrative) - USD ($)
12 Months Ended
Jun. 16, 2020
May 05, 2020
Jun. 18, 2019
Mar. 31, 2021
Mar. 31, 2020
Jun. 02, 2020
Line of Credit Facility [Line Items]            
Amortization of deferred financing costs       $ 61,699 $ 13,333  
Intercreditor Revolving Credit Facility [Member]            
Line of Credit Facility [Line Items]            
Amortization of deferred financing costs       62,000 0  
Repayments of related party debt       300,000    
Paycheck Protection Program [Member]            
Line of Credit Facility [Line Items]            
Interest expenses       4,000 0  
Proceeds from loan   $ 400,000        
Notes payable       400,000 0  
Financing Agreement [Member] | Dimension Funding, LLC [Member]            
Line of Credit Facility [Line Items]            
Interest expenses       26,000 23,000  
Debt instrument, term     60 months      
Notes payable     $ 365,000 300,000 300,000  
Financing Agreement [Member] | Dimension Funding, LLC [Member] | Three Installment Notes [Member]            
Line of Credit Facility [Line Items]            
Notes payable       400,000    
Financing Agreement [Member] | Dimension Funding, LLC [Member] | Installment Note One [Member]            
Line of Credit Facility [Line Items]            
Debt instrument, interest rate     7.58%      
Financing Agreement [Member] | Dimension Funding, LLC [Member] | Installment Note Two [Member]            
Line of Credit Facility [Line Items]            
Debt instrument, interest rate     8.55%      
Financing Agreement [Member] | Dimension Funding, LLC [Member] | Installment Note Three [Member]            
Line of Credit Facility [Line Items]            
Debt instrument, interest rate     9.25%      
Subordination Agreement [Member]            
Line of Credit Facility [Line Items]            
Notes payable       500,000 800,000  
Subordination Agreement [Member] | Starlight Marketing Development Ltd. [Member]            
Line of Credit Facility [Line Items]            
Notes payable       803,000    
Interest expense, related party       47,000 74,000  
Subordination Agreement [Member] | Starlight Marketing Development Ltd. [Member] | Subordinated Notes Payable [Member]            
Line of Credit Facility [Line Items]            
Notes payable           $ 803,000
Debt instrument, interest rate           6.00%
Monthly Payments of Notes Payable with Principal and Interest [Member] | Financing Agreement [Member] | Dimension Funding, LLC [Member]            
Line of Credit Facility [Line Items]            
Repayments of notes payable     $ 7,459      
Revolving Credit Facility [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, maximum amount outstanding during period $ 10,000,000          
Line of credit facility, description Advance rate shall not exceed 70% of Eligible Accounts Receivable aged less than 90 days from invoice date. Crestmark shall maintain a base dilution reserve of 1% for each 1% of dilution over 15%. Crestmark will implement an availability block of 20% of amounts due on Iron Horse Credit ("IHC") Intercreditor Revolving Credit Facility. Mandatory pay-down of the loan to zero in January and February each year.          
Revolving Credit Facility [Member] | Off Peak Season [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, maximum amount outstanding during period $ 5,000,000          
Revolving Credit Facility [Member] | Amortized Over One Year [Member]            
Line of Credit Facility [Line Items]            
Cost associated with Revolving credit facility deferred $ 74,000          
Crestmark Bank [Member] | Revolving Credit Facility [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, interest rate during period 5.50%          
Interest expenses       $ 200,000 0  
Credit facility expiry date       Jun. 15, 2022    
Loan balance $ 2,000,000          
Crestmark Bank [Member] | Revolving Credit Facility [Member] | Interest Rate Floor [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, interest rate during period 8.75%          
Crestmark Bank [Member] | Peak Selling Season Between July 1 and December 31 [Member] | Revolving Credit Facility [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, maximum amount outstanding during period $ 10,000,000          
Crestmark Bank [Member] | Peak Selling Season Between January 1 and July 31 [Member] | Revolving Credit Facility [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, maximum amount outstanding during period $ 5,000,000          
IHC Facility [Member] | Two-Year Loan and Security Agreement [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, maximum amount outstanding during period       $ 65,000 0  
Line of credit facility, description       Advance rate shall not exceed the lower of (a) 70% of the inventory cost or (b) 85% of Net Orderly Liquidation Value (NOLV) as determined by an independent third-party appraiser engaged by IHC. The Company must maintain a fixed charge coverage ratio test of 1:1 times measured on a rolling 12-month basis, defined as earnings before interest, taxes, depreciation and amortization ("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. This financial covenant has been waived for the first six months of the IHC Facility. As of March 31, 2021, the Company is in compliance with this covenant.    
Interest expenses       $ 100,000 0  
Credit facility expiry date       Jun. 15, 2022    
Inventory financing       $ 2,500,000    
Loan balance       $ 1,000,000    
IHC Facility [Member] | Interest Rate Per Month [Member] | Two-Year Loan and Security Agreement [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, interest rate during period       1.292%    
IHC Facility [Member] | Interest Rate Per Annually [Member] | Two-Year Loan and Security Agreement [Member]            
Line of Credit Facility [Line Items]            
Line of credit facility, interest rate during period       15.51%    
PNC Bank [Member] | Revolving Credit Facility [Member]            
Line of Credit Facility [Line Items]            
Interest expenses       $ 0 $ 100,000