XML 88 R74.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans Payable (Details Narrative) - USD ($)
1 Months Ended 6 Months Ended 12 Months Ended
Dec. 21, 2016
Mar. 31, 2017
Jun. 30, 2017
Jun. 30, 2017
Amortization of debt costs       $ 7,721
Change in fair value of seller's note       $ 68,955
ISP Optics Corp [Member]        
Interest acquired 100.00%      
LOC - Avidbank [Member]        
Interest rate basis       Prime Rate
Basis spread on variable rate       1.00%
Maximum borrowing capacity     $ 1,000,000 $ 1,000,000
Borrowing capacity eligible accounts, percentage     80.00% 80.00%
Lower Limit [Member] | LOC - Avidbank [Member]        
Interest rate     4.50% 4.50%
AvidBank Note [Member]        
Interest rate basis Prime Rate      
Basis spread on variable rate 2.00%      
Debt discount $ 72,000      
Term of payments 5 years      
Face amount of debt $ 5,000,000      
Late payment rate 5.00%      
Interest rate     6.00% 6.00%
Amortization of debt costs     $ 7,200  
Fixed charge coverage ratio     1.15 1.15
Asset coverage ratio     1.50 1.50
AvidBank Note [Member] | On or Prior to 12/21/2018 [Member]        
Prepayment fee       1.00%
AvidBank Note [Member] | After 12/21/2017 and on or Prior to 12/21/2018 [Member]        
Prepayment fee       0.75%
AvidBank Note [Member] | After 12/21/2018 before 12/21/2019 [Member]        
Prepayment fee       0.50%
AvidBank Note [Member] | After 12/21/2019 before 12/21/2020 [Member]        
Prepayment fee       0.25%
AvidBank Note [Member] | Lower Limit [Member]        
Interest rate 5.50%      
Sellers Note [Member] | ISP Optics Corp [Member]        
Carrying amount of debt     $ 5,700,000 $ 5,700,000
Working capital adjustment - repayment of debt   $ 292,816    
Face amount of debt $ 6,000,000      
Interest rate 10.00%      
Default interest rate 12.00%      
Prinipal amount in excess that will accrue interest $ 2,700,000      
Risk adjusted discount rate 7.50%      
Fair value of loan payable $ 6,327,208