Debt Disclosure [Text Block] | Note E Line of Credit and Debt March 31, 2016 December 31, 2015 Loan and Security Agreement with Cherokee Financial, LLC: $ 1,125,000 $ 1,200,000 Crestmark Line of Credit: 621,000 777,000 1,746,000 1,977,000 Less debt discount & issuance costs (Cherokee Financial, LLC Loan) (367,000) (291,000) Total debt $ 1,379,000 $ 1,686,000 Current portion $ 696,000 $ 852,000 Long-term portion $ 683,000 $ 834,000 LOAN AND SECURITY AGREEMENT WITH CHEROKEE FINANCIAL, LLC On March 26, 2015, the Company entered into a LSA with Cherokee Financial, LLC (the “Cherokee LSA”). The purpose of the Cherokee LSA was to refinance, at a better interest rate, the Company’s Series A Debentures and Cantone Asset Management Bridge Loan (both of which matured on February 1, 2015), as well as the Company’s Mortgage Consolidation Loan with First Niagara Bank (“First Niagara”). The loan is collateralized by a first security interest in real estate and machinery and equipment. Under the Cherokee LSA, the Company was provided the sum of $ 1,200,000 5 8 75,000 March 26, 2020 8 1 1 The Company issued 1.8 600,000 As placement agent for the transaction, Cantone Research, Inc. (“CRI”) received a 5% cash fee on the $1.2 million, 60,000 200,000 196,000 The Company received net proceeds of $ 80,000 1,015,000 60,000 19,000 19,000 3,000 4,000 8 511,000 From these net proceeds, in April 2015, the Company also paid $ 15,000 15 689,000 We recognized $ 24,000 13,000 The Company recognized $ 1,000 10,000 As of March 31, 2016, the balance on the Cherokee LSA is $ 1,125,000 758,000 1,200,000 909,000 LINE OF CREDIT WITH CRESTMARK BANK (“CRESTMARK”) On June 29, 2015 (the “Closing Date”), the Company entered into a three-year Loan and Security Agreement (“LSA”) with Crestmark, a new Senior Lender, to refinance the Company’s Line of Credit with Imperium Commercial Finance, LLC (“Imperium”). The Crestmark Line of Credit is used for working capital and general corporate purposes. Under the LSA, Crestmark is providing the Company with a Line of Credit of up to $ 1,500,000 500,000 The Maximum Amount is subject to an Advance Formula comprised of: 1) 90% of Eligible Accounts Receivables (excluding, receivables remaining unpaid for more than 90 days from the date of invoice and sales made to entities outside of the United States), and 2) up to 40% of eligible inventory plus up to 10% of Eligible Generic Packaging Components not to exceed the lesser of $500,000 (“Inventory Sub-Cap Limit”), or 100% of the Eligible Accounts Receivable. The Inventory Sub-Cap Limit is being reduced by $ 10,000 350,000 So long as any obligations are due to Crestmark, the Company must comply with a minimum Tangible Net Worth (“TNW”) Covenant. Under the LSA, as amended, the Company must maintain a TNW of at least $ 650,000 50 If the Company terminates the LSA prior to its 3 year term, an early exit fee is due as follows: 3% of the Maximum Amount (plus any additional amount owed to Crestmark at time of termination) if terminated in year 1, and 2% if terminated in year 2 or anytime thereafter. In the event of a default of the LSA, which includes but is not limited to, failure of the Company to make any payment when due and non-compliance with the TNW covenant, permits Crestmark to charge an Extra Rate. The Extra Rate is the Company’s then current interest rate plus 12.75% per annum. Under the LSA, interest on the Crestmark Line of Credit is at a variable rate based on the Wall Street Journal Prime Rate plus 2% with a floor of 5.25%. As of the date of this report, the interest rate on the Crestmark Line of Credit is 5.25%. In addition to the interest rate, on the Closing Date and on each one-year anniversary date thereafter, the Company will pay Crestmark a Loan Fee of 0.50%, or $7,500, and a Monthly Maintenance Fee of 0.30% of the actual average monthly loan balance from the prior month will be paid to Crestmark. When these additional fees are considered, the rate on the Crestmark is 9.35 12 In addition to the Loan Fee paid to Crestmark on the Closing Date, the Company had to pay a Success Fee (i.e. early termination fee) to Imperium in the amount of $ 50,000 12,000 3,000 50,000 8,000 0 The Company recognized $ 15,000 0 0 0 As of March 31, 2016, the balance on the Crestmark Line of Credit was $ 621,000 777,000 PRIOR DEBT INSTRUMENTS AFFECTING PRIOR PERIOD FIRST NIAGARA: MORTGAGE CONSOLIDATION LOAN The Company refinanced the mortgage consolidation loan with First Niagara in March 2015. The First Quarter 2015 did include $ 5,000 DEBENTURE FINANCING/BRIDGE LOAN The Company refinanced the Series A Debentures and associated bridge loan in March 2015. The First Quarter 2015 did include $ 22,000 Line of Credit with Imperium The Company refinanced its line of credit with Imperium in June 2015. The Company recognized $ 34,000 27,000 |