XML 26 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Note 6 - Debt
9 Months Ended
Sep. 30, 2018
Notes to Financial Statements  
Debt Disclosure [Text Block]
NOTE
6
– DEBT
 
Debt consisted of the following as of:
 
   
September 30,
2018
   
December 31,
2017
 
Related Party Debt:
               
July 2014 note payable to Little Harbor, LLC (converted to a new note in February 2018)
  $
3,267
    $
3,267
 
July 2016 note payable to Little Harbor, LLC
   
4,770
     
4,770
 
January 2016 note payable to Great Harbor Capital, LLC
   
2,500
     
2,500
 
March 2016 note payable to Great Harbor Capital, LLC
   
7,000
     
7,000
 
December 2016 note payable to Great Harbor Capital, LLC
   
2,500
     
2,500
 
August 2017 note payable to Great Harbor Capital, LLC
   
3,000
     
3,000
 
February 2018 note payable to Great Harbor Capital, LLC
   
2,000
     
-
 
July 2018 note payable to Great Harbor Capital, LLC, net of discount of $1,303 at September 30, 2018
   
3,697
     
-
 
January 2016 note payable to Golisano Holdings LLC
   
2,500
     
2,500
 
March 2016 note payable to Golisano Holdings LLC
   
7,000
     
7,000
 
July 2016 note payable to Golisano Holdings LLC
   
4,770
     
4,770
 
December 2016 note payable to Golisano Holdings LLC
   
2,500
     
2,500
 
March 2017 note payable to Golisano Holdings LLC
   
3,267
     
3,267
 
February 2018 note payable to Golisano Holdings LLC
   
2,000
     
-
 
November 2014 note payable to Golisano Holdings LLC (formerly payable to Penta
Mezzanine SBIC Fund I, L.P.), net of discount and unamortized loan fees in the aggregate of $881 and $1,491 as of September 30, 2018 and December 31, 2017, respectively
   
7,119
     
6,509
 
January 2015 note payable to Golisano Holdings LLC (formerly payable to JL-BBNC Mezz Utah, LLC), net of discount and unamortized loan fees in the aggregate of $1,143 and $1,829 as of September 30, 2018 and December 31, 2017, respectively
   
3,857
     
3,171
 
February 2015 note payable to Golisano Holdings LLC (formerly payable to Penta Mezzanine SBIC Fund I, L.P.), net of discount and unamortized loan fees in the aggregate of $78 and $130 as of September 30, 2018 and December 31, 2017, respectively
   
1,922
     
1,869
 
Total related party debt
   
63,669
     
54,623
 
                 
Senior Credit Facility with Midcap
   
9,014
     
12,088
 
                 
Other Debt:
               
April 2016 note payable to JL-Utah Sub, LLC
   
125
     
313
 
Capital lease obligations, net of discount of $52 and $210 as of September 30, 2018 and December 31, 2017, respectively
   
389
     
1,252
 
Huntington Holdings
   
3,200
     
3,200
 
Total other debt
   
3,714
     
4,765
 
                 
Total debt
   
76,397
     
71,476
 
Less current portion
   
(73,173
)    
(68,093
)
                 
Long-term debt
  $
3,224
    $
3,383
 
 
Related-Party Debt
 
July 2014
Note Payable
to
Little Harbor, LLC
Pursuant to a
July 2014
Debt Repayment Agreement with Little Harbor, LLC (“Little Harbor”), an entity owned by certain stockholders of the Company, we were obligated to pay such party
$4,900
per year in structured monthly payments for
3
years provided that such payment obligations would terminate at such earlier time as the trailing
ninety
day volume weighted average closing sales price of the Company’s common stock on all domestic securities exchanges on which such stock is listed equals or exceeds
$5.06
per share. This note is unsecured and matured on
July 25, 2017
with an outstanding balance of
$3,267.
On
February 6, 2018,
we entered into an agreement with Little Harbor to convert the obligations into an unsecured promissory note. The note matures on
July 25, 2020,
bears interest at an annual rate of
8.5%,
with the principal payable at maturity.
 
July 2016
Note Payable
to
Little Harbor, LLC
On
July 21, 2016,
we issued an Unsecured Delayed Draw Promissory Note in favor of Little Harbor, pursuant to which Little Harbor
may,
in its sole discretion and pursuant to draw requests made by the Company, loan us up to the maximum principal amount of
$4,770.
This note is unsecured and matures on
January 28, 2019.
This note bears interest at an annual rate of
8.5%,
with the principal payable at maturity. If Little Harbor, in its discretion, accepts a draw request made by the Company under this note, Little Harbor shall
not
transfer cash to the Company, but rather Little Harbor shall irrevocably agree to accept the principal amount of any monthly delayed draw under this note in lieu and in complete satisfaction of the obligation to make an equivalent dollar amount of periodic cash payments otherwise due to Little Harbor under the
July 2014
note payable. During the year ended
December 31, 2016,
we requested and Little Harbor LLC approved, draws totaling
$4,770.
There were
no
draws during the year ended
December 31, 2017
and the quarter ended
September 30, 2018.
We issued a warrant into escrow in connection with this loan (see Little Harbor Escrow Warrant in Note
7
).
 
Little Harbor also delivered a deferment letter to which Little Harbor agreed to defer all payments due under the notes specified in the Little Harbor Deferment Letter through
September 30, 2018
until
January 1, 2019
and agreed to refrain from declaring a default and/or exercising any remedies under the notes.
 
January 2016
Note Payable to
Great Harbor Capital
, LLC
Pursuant to a
January 28, 2016
Unsecured Promissory Note with Great Harbor Capital, LLC (“GH”), an affiliate of a member of our Board of Directors, GH lent us
$2,500.
The note matures on
January 28, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable in
24
monthly installments of
$104
commencing on
February 28, 2017.
We issued a warrant into escrow in connection with this loan (see GH Escrow Warrants in Note
7
).
 
March 2016
Note Payable to
Great Harbor Capital
, LLC
Pursuant to a
March 21, 2016
Unsecured Promissory Note, GH lent us
$7,000.
The note matures on
March 21, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable in
24
monthly installments of
$292
commencing on
April 21, 2017.
We issued a warrant into escrow in connection with this loan (see GH Escrow Warrants in Note
7
).
 
December 2016
Note Payable to
Great Harbor Capital
, LLC
Pursuant to a
December 31, 2016
Unsecured Promissory Note, GH lent us
$2,500.
The note matures on
December 30, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable at maturity. We issued a warrant into escrow in connection with this loan (see GH Escrow Warrants in Note
7
).
 
August 2017
Note Payable to Great Harbor Capital, LLC
Pursuant to an
August 30, 2017
Secured Promissory Note, GH lent us
$3,000.
The note matures on
August 29, 2020,
bears interest at an annual rate of
8.5%,
with the principal payable at maturity. We issued a warrant into escrow in connection with this loan (see GH Escrow Warrants in Note
7
).
 
February
201
8
Note Payable to
Great Harbor Capital
, LLC
Pursuant to a
February 6, 2018
Secured Promissory Note, GH lent us
$2,000
(Great Harbor Note
1”
). The note matures on
February 6, 2021,
bears interest at an annual rate of
8.5%,
with the principal payable at maturity. This note is secured by collateral and is subordinate to the indebtedness owed to Midcap Funding
X
Trust (“MidCap”), as successor-by-assignment from MidCap Financial Trust.
 
Also, on
February 6, 2018,
the Company issued an Amended and Restated Secured Promissory Note to GH (“Great Harbor Note
2”
) replacing the prior Secured Promissory Note issued on
August 30, 2017.
The amendment added a requirement that when the Company consummates any Special Asset Disposition (as defined in the Great Harbor Note
2
), provided that the Company has a minimum liquidity of
$1,000,
the Company will use the net cash proceeds from the Special Asset Disposition to pay any accrued and unpaid interest under the Great Harbor Note
2
and any other note subject to the Intercreditor Agreement (defined below). The maturity date, interest rate and payment terms remain unchanged from the original secured promissory note issued to GH on
August 30, 2017.
 
July 2018
Note Payable to Great Harbor Capital, LLC
Pursuant to a
July 27, 2018
Secured Promissory Note, GH loaned the Company
$5,000
("Great Harbor Note
3"
). The Great Harbor Note
3
matures on
January 27, 2020
and bears interest at an annual rate of
8.5%,
with the principal payable at maturity. The principal of the Great Harbor Note is payable at maturity on
January 27, 2020.
The Great Harbor Note is secured by collateral.  We issued a warrant in connection with this loan (see GH Warrants in Note
7
).
 
The Great Harbor Note
3
is subordinate to the indebtedness owed to MidCap. The Great Harbor Note
3
is senior to the indebtedness owed to Little Harbor, LLC and Golisano Holdings LLC.
 
GH also delivered a deferment letter to which GH agreed to defer all payments due under the notes specified in the Great Harbor Deferment Letter through
September 30, 2018
until
January 1, 2019
and agreed to refrain from declaring a default and/or exercising any remedies under the notes.
 
November 2014
Note Payable to Golisano Holdings LLC (formerly payable to
Penta Mezzanine SBIC Fund I, L.P.
)
On
November 13, 2014,
we raised proceeds of
$8,000,
less certain fees and expenses, from the issuance of a secured note to Penta Mezzanine SBIC Fund I, L.P. (“Penta”). The Managing Director of Penta, an institutional investor, is also a member of the Board of Directors of our Company. We granted Penta a security interest in our assets and pledged the shares of our subsidiaries as security for the note.  This note matures on
November 13, 2019
with payments of principal due on a quarterly basis commencing on
November 13, 2017
in installments of (i)
$360
per quarter for the
first
four
quarters, (ii)
$440
per quarter for the next
four
quarters and (iii)
$520
per quarter for each quarter thereafter.  This note bears interest of
12%
per annum, payable monthly.  We issued a warrant to Penta to purchase
4,960,740
shares of the Company’s common stock in connection with this loan (see Penta Warrants in Note
7
).  The estimated fair value of the warrant at the date of issuance was
$3,770,
which was recorded as a note discount and is being amortized into interest expense over the term of this loan.  Additionally, we had incurred loan fees of
$273,
which is also being amortized into interest expense over the term of this loan.  On
March 8, 2017,
Golisano Holdings LLC (“Golisano LLC”) acquired this note payable from Penta. The terms of this note payable remain the same with the only changes being the holder of the promissory note and reduction of the interest rate to
8%.
 
January 2015
Note Payable to Golisano Holdings LLC (formerly payable to JL-Mezz Utah, LLC-
f/k/a JL-BBNC Mezz Utah, LLC)
On
January 22, 2015,
we raised proceeds of
$5,000,
less certain fees and expenses, from the sale of a note to JL-Mezz Utah, LLC (f/k/a JL-BBNC Mezz Utah, LLC) (“JL”). The proceeds were restricted to pay a portion of the Nutricap Labs, LLC (“Nutricap”) asset acquisition. We granted JL a security interest in the Company’s assets, including real estate and pledged the shares of our subsidiaries as security for the note. The note matures on
February 13, 2020
with payments of principal due on a quarterly basis commencing
March 1, 2017
in installments starting at
$250
per quarter and increasing to
$350
per quarter. This note bears interest of
8%
per annum, payable monthly. We issued a warrant to JL to purchase
2,329,400
shares of the Company’s common stock on
January 22, 2015
and
434,809
shares of the Company’s common stock on
February 4, 2015 (
see JL Warrants in Note
7
). The estimated fair value of these warrants at the date of issuances was
$4,389,
which was recorded as a note discount and is being amortized into interest expense over the term of these loans. Additionally, we had incurred loan fees of
$152
relating to this loan, which is also being amortized into interest expense over the term of these loans. On
March 8, 2017,
Golisano LLC acquired this note payable from JL. The terms of this note payable remain the same with the only change being the holder of the promissory note.
 
February 2015
Note Payable to Golisano Holdings LLC (formerly payable to
Penta Mezzanine SBIC Fund I, L.P.
)
On
February 6, 2015,
we raised proceeds of
$2,000,
less certain fees and expenses, from the issuance of a secured note payable to Penta. The proceeds were restricted to pay a portion of the acquisition of the customer relationships of Nutricap. This note matures on
November 13, 2019
with payments of principal due on a quarterly basis commencing
November 13, 2017
in installments of (i)
$90
per quarter for the
first
four
quarters, (ii)
$110
per quarter for the next
four
quarters and (iii)
$130
per quarter for each quarter thereafter. This note bears interest of
8%
per annum, payable monthly. We issued a warrant to Penta to purchase
869,618
shares of the Company’s common stock in connection with this loan (see Golisano LLC Warrants (formerly Penta Warrants) in Note
7
). The estimated fair value of these warrants at the date of issuances totaled
$250,
which was recorded as a note discount and is being amortized into interest expense over the term of this loan. Additionally, we had incurred loan fees of
$90,
which is also being amortized into interest expense over the term of these loans. On
March 8, 2017,
Golisano LLC acquired this note payable from Penta. The terms of this note payable remain the same with the only change being the holder of the promissory note.
 
January 2016
Note Payable to Golisano Holdings LLC
Pursuant to a
January 28, 2016
Unsecured Promissory Note with Golisano LLC, an affiliate of a member of our Board of Directors, Golisano LLC lent us
$2,500.
The note matures on
January 28, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable in
24
monthly installments of
$104
commencing on
February 28, 2017.
We issued a warrant into escrow in connection with this loan (see Golisano Escrow Warrants in Note
7
).
 
March 2016
Note Payable to Golisano Holdings LLC
Pursuant to a
March 21, 2016
Unsecured Promissory Note, Golisano LLC lent us
$7,000.
The note matures on
March 21, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable in
24
monthly installments of
$292
commencing on
April 21, 2017.
We issued a warrant into escrow in connection with this loan (see Golisano Escrow Warrants in Note
7
).
 
July 2016
Note Payable to Golisano Holdings LLC
On
July 21, 2016,
we issued an Unsecured Delayed Draw Promissory Note in favor of Golisano LLC pursuant to which Golisano LLC
may,
in its sole discretion and pursuant to draw requests made by the Company, loan the Company up to the maximum principal amount of
$4,770
(the “Golisano LLC
July 2016
Note”). The Golisano LLC
July 2016
Note matures on
January 28, 2019.
Interest on the outstanding principal accrues at a rate of
8.5%
per year. The principal of the Golisano LLC
July 2016
Note is payable at maturity. We issued a warrant into escrow in connection with this loan (see Golisano Escrow Warrants in Note
7
). During the year ended
December 31, 2016,
we requested and Golisano LLC approved, draws totaling
$4,770.
 
December 2016
Note Payable to Golisano Holdings LLC
Pursuant to a
December 31, 2016
Unsecured Promissory Note, Golisano LLC lent us
$2,500.
The note matures on
December 30, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable at maturity. We issued a warrant into escrow in connection with this loan (see Golisano Escrow Warrants in Note
7
).
 
March
201
7
Note Payable to Golisano Holdings LLC
Pursuant to a
March 14, 2017
Unsecured Promissory Note, Golisano LLC lent us
$3,267.
The note matures on
December 30, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable at maturity. We issued a warrant into escrow in connection with this loan (see Golisano Escrow Warrants in Note
7
).
 
February
201
8
Note Payable to Golisano Holdings LLC
Pursuant to a
February 6, 2018
Secured Promissory Note, Golisano LLC lent us
$2,000
(“Golisano LLC Note”). The note matures on
February 6, 2021,
bears interest at an annual rate of
8.5%,
with the principal payable at maturity. This note is secured by collateral and is subordinate to the indebtedness owed to MidCap.
 
Golisano LLC also delivered a deferment letter pursuant to which Golisano LLC agreed to defer all payments due under the notes specified in the Golisano Deferment Letter through
September 30, 2018
until
January 1, 2019
and agreed to refrain from declaring a default and/or exercising any remedies under the notes.
 
On
February 6, 2018,
GH and Golisano LLC entered into an intercreditor agreement where they agreed that each of the Great Harbor Note
1,
the Great Harbor Note
2
and the Golisano LLC Note are pari passu as to repayment, security and otherwise and are equally and ratably secured (the “Intercreditor Agreement”).
 
On
July 27, 2018,
the Company and Golisano LLC, as successor by assignment to Penta Mezzanine SBIC Fund I, L.P. to the original Note and Warrant Purchase Agreement, dated as of
November 13, 2014,
as amended from time to time, entered into the Thirteenth Amendment to the Note (“Thirteenth Amendment”). Pursuant to the Thirteenth Amendment, Golisano LLC consented to the secured loan in the amount of
$4,000
from GH to the Company. 
 
On
July 27, 2018,
the Company and Golisano LLC, as successor by assignment to JL-Mezz Utah, LLC (f/k/a JL-BBNC  Mezz Utah, LLC) to the original Note and Warrant Purchase Agreement, dated as of
November 13, 2014,
as amended from time to time, entered into the Twelfth Amendment to the Note (“Twelfth Amendment”). Pursuant to the Twelfth Amendment, Golisano LLC consented to the secured loan in the amount of
$4,000
from GH to the Company. 
 
On
July 27, 2018,
GH and Golisano LLC entered into an intercreditor agreement (the “Intercreditor Agreement
2”
) where they agreed that the Great Harbor Note
3
is subordinate to the indebtedness owed to MidCap. The Great Harbor Note
3
is senior to the indebtedness owed to Little Harbor, LLC and Golisano Holdings LLC.
 
Senior Credit Facility
 
On
January 22, 2015,
we entered into a
three
-year
$15,000
revolving credit facility (the “Senior Credit Facility”) based on our accounts receivable and inventory, increasable to up to
$20,000,
with MidCap Financial Trust, which subsequently assigned the agreement to an affiliate, Midcap Funding
X
Trust (“MidCap”). On
September 2, 2016,
we entered into an amendment with Midcap to increase the Senior Credit Facility to
$17,000
and extend our facility an additional
12
months. In conjunction with this Senior Credit Facility, we issued a warrant to Midcap to purchase
500,000
shares of the Company’s common stock that expired on
January 21, 2018 (
see MidCap Warrant
1
in Note
7
). In addition, we granted MidCap a
first
priority security interest in certain of our assets and pledged the shares of our subsidiaries as security for amounts owed under the credit facility. We are required to pay Midcap an unused line fee of
0.50%
per annum, a collateral management fee of
1.20%
per month and interest of LIBOR plus
5%
per annum, which calculated interest rate was
7.77%
per annum as of
September 30, 2018.
The estimated fair value of these warrants at the date of issuance was
$130,
which was recorded as a note discount and is being amortized into interest expense over the term of the Senior Credit Facility. Additionally, we have incurred loan fees totaling
$540
relating to the Senior Credit Facility and any subsequent amendments, which is also being amortized into interest expense over the term of the Senior Credit Facility.
 
Other Debt
 
 
April 2016
Note Payable to
JL-Utah Sub, LLC
Pursuant to an
April 5, 2016
Unsecured Promissory Note, JL-Utah Sub, LLC lent us
$500.
The note matures on
March 21, 2019,
bears interest at an annual rate of
8.5%,
with the principal payable in
24
monthly installments of
$21
commencing on
April 21, 2017.
 
Capital Lease Obligations
Our capital lease obligations pertain to various leasing agreements with Essex Capital Corporation (“Essex”), a related party to the Company as Essex’s principal owner was a member of the Board of Directors of the Company through
January 22, 2018.
 
2014
Huntington Holdings, LLC
On
August 6, 2016,
the
18
-month anniversary of the closing of a share purchase agreement, we were required to pay the purchaser of the common stock the difference between
$2.29
per share and either a defined market price or a price per share determined by a valuation firm acceptable to both parties. Based on an outside professional valuation performed on the Company’s common stock, the Company estimated the stock price guarantee payment to be
$3,210.
Accordingly, the Company recorded a loss on the stock purchase price guarantee of
$3,210
and a corresponding liability for the same amount in
2016,
which was included in accrued expenses and other current liabilities in the consolidated balance sheet as of
December 31, 2016.
On
June 2, 2017,
the Company issued an unsecured promissory note (the “Huntington Note”) in favor of
2014
Huntington Holdings LLC (“Huntington.” The Huntington Note matures on
June 2, 2019
with the principal amount of
$3,200
payable at maturity. Interest on the outstanding principal accrues at a rate of
8.5%
per year from
August 6, 2016
to
August 15, 2017
and increases to
10%
per year thereafter. We paid
$50
to Huntington related to accrued interest from
August 6, 2016
through the date of issuance of the Huntington Note. Huntington was required to return
778,385
shares of the Company’s common stock which were issued into escrow. We were required to provide certain piggyback registration rights to Huntington in regard to the remaining
749,999
shares of the Company’s common stock held by Huntington. If the Huntington Note was paid off prior to
August 14, 2017,
the
778,385
shares held in escrow were to be released from escrow and transferred to the Company for
no
additional consideration. If the note remained outstanding on
August 15, 2017,
we had the right, but
not
the obligation, to pay
$140
to Huntington to purchase
764,192
of the subject shares held in escrow. Upon the exercise of this purchase option, the subject shares were to be released from escrow and transferred to the Company. If the note remained outstanding on
August 15, 2017
and we did
not
exercise the option to purchase the shares, the shares were to be returned from escrow to Huntington and we would
no
longer have repurchase rights. On
August 15, 2017,
the note was outstanding, and we did
not
exercise the repurchase right. The
778,385
shares were returned from escrow to Huntington.
 
Financial Covenants
 
Certain of the foregoing debt agreements, as amended, require us to meet certain affirmative and negative covenants, including maintenance of specified ratios. We amended our debt agreements with MidCap, Penta and JL, effective
July 29, 2016,
to, among other things, reset the financial covenants of each debt agreement. As of
September 30, 2018,
we were
not
in compliance with these financial covenants of the debt agreements; however, the lenders provided the Company with a waiver of the covenant violations through
September 30, 2018.