XML 35 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
LINE OF CREDIT AND LONG-TERM DEBT (Tables)
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Schedule of outstanding debt facilities
The Company's outstanding debt facilities as of March 31, 2017 and December 31, 2016 are summarized as follows:
Creditor
Loan Type
 
Origination Date
 
Maturity Date
 
Loan Amount
 
Balance on March 31, 2017
Balance on December 31, 2016
Encina Business Credit, LLC
Term Loan
 
February 1, 2017
 
February 1, 2020
 
$
20,000,000

 
$
11,925,000

$

Encina Business Credit SPV, LLC
Revolving Note
 
February 1, 2017
 
February 1, 2020
 
$
10,000,000

 
907,295


MidCap Revolving Line of Credit
Revolving Note
 
March, 2015
 
March, 2017 (1)
 
$
7,000,000

 

2,726,039

Goldman Sachs USA
Term Loan - Restated Credit Agreement
 
January 29, 2016
 
May 2, 2019 (1)
 
$
8,900,000

 

4,000,000

Fox Encore Promissory Note
Promissory Note
 
January 29, 2017
 
July 31, 2017 (1)
 
$
5,150,000

 

5,150,000

Pacific Western Bank
Capital Lease
 
September, 2012
 
August, 2017
 
$
3,154,860

 
84,046

133,153

Texas Citizens Bank
Term Note
 
January, 2015
 
January, 2020
 
$
2,045,500

 
1,358,540

1,531,506

Various institutions
Insurance premiums financed
 
Various
 
< 1 year
 
$
2,902,428

 
425,710

1,060,065

Total
 
 
 
 
 
 
 
 
$
14,700,591

$
14,600,763

Deferred finance cost, net
 
 
 
 
 
 
 
 
(1,580,120
)
(244,178
)
Total, net of deferred finance costs
 
 
 
 
 
 
 
 
$
13,120,471

$
14,356,585


(1) Paid in full and terminated on February 1, 2017
Schedule of future maturities of notes payable
Future contractual maturities of notes payable are summarized as follows:
Creditor
Year 1
 
Year 2
 
Year 3
 
Year 4
 
Year 5
 
Thereafter
Encina Business Credit, LLC
$
907,295

 
$

 
$

 
$

 
$

 
$

Encina Business Credit SPV, LLC
900,000

 
900,000

 
900,000

 
9,225,000

 

 

Pacific Western Bank
84,046

 

 

 

 

 

Texas Citizens Bank
474,693

 
495,013

 
388,834

 

 

 

Various institutions
425,710

 

 

 

 

 

Totals
2,791,744

 
1,395,013

 
1,288,834

 
9,225,000

 

 

Deferred finance costs, net
(544,616
)
 
(517,752
)
 
(517,752
)
 

 

 

Totals, net of deferred finance costs
$
2,247,128

 
$
877,261

 
$
771,082

 
$
9,225,000

 
$

 
$