XML 33 R22.htm IDEA: XBRL DOCUMENT v3.22.2
Note 5 - Debt (Tables)
12 Months Ended
Dec. 31, 2021
Notes Tables  
Schedule of Long-Term Debt Instruments [Table Text Block]
  

December 31,

 
  2021  

2020

 
Senior Revolving Credit Facility with related party. All future interest through October 15, 2021 accrued to loan pursuant to the Fifth Amendment. Interest at 8.25%, 5.25% is paid monthly while 3% is accrued and paid upon maturity. Amortization of the loan on a 10-year straight-line basis commenced on November 15, 2021. Matures October 15, 2022. Refinanced March 24, 2022. $14,102  $19,078 
Subordinated Promissory Note with related party. Non-interest bearing. $10,000 flat fee paid to consummate loan. Matures June 21, 2022.  220   - 
Paycheck Protection Loan. Interest is at 1% with payments deferred until October 10, 2020. Matures April 10, 2022. Loan and accrued interest forgiven in full on July 8, 2021.  -   1,940 
Subordinated Promissory Note with related party. Interest at 10% and paid quarterly. Balance converted to equity in February 2021.  -   1,250 

Real Estate Loan for a facility in North Dakota. Interest at 5.75% and monthly principal and interest payment of $5,255 until October 3, 2023. Collateralized by land and property purchased with the loan.

  112   167 
Vehicle loans for three pickups. Interest at 8.59%, monthly principal and interest payments of $3,966. Loans paid in full in June 2021.  -   31 

Note payable to the seller of Heat Waves. The note was garnished by the Internal Revenue Service ("IRS") in 2009 and is due on demand; paid in annual installments of $36,000 per agreement with the IRS. Loan paid in full in June 2021.

  -   14 

Total long-term debt

  14,434   22,480 
Less debt discount  (9)  (70)

Less current portion

  (8,967)  (1,693

)

Long-term debt, net of debt discount and current portion

 $5,458  $20,717 
Schedule of Maturities of Long-Term Debt [Table Text Block]

For the year ended December 31,

 

 

 

 

2022

 

$

8,976

 

2023

 

 

1,310

 

2024

 

 

1,468

 

2025  1,716 
2026  964 

Total

 

$

14,434