XML 70 R59.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Payable (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Dec. 21, 2016
Mar. 31, 2017
Sep. 30, 2017
Amortization of debt costs     $ 3,860
Change in fair value of seller's note     $ 28,990
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
Borrowing capacity eligible accounts, percentage     80.00%
Lower Limit [Member] | LOC - Avidbank [Member]      
Interest rate     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     6.25%
Fixed charge coverage ratio     1.15
Asset coverage ratio     1.50
AvidBank Note [Member] | ISP Optics Corp [Member]      
Face amount of debt $ 5,000,000    
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
Working capital adjustment - repayment of debt   $ 292,816  
Term of payments 5 years    
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 $ 6,327,200    
Fair value premium     $ 105,000