XML 125 R118.htm IDEA: XBRL DOCUMENT v3.21.4
Schedule of Components of the 12% Amended Senior Secured Notes and Carrying Values (Details) - USD ($)
12 Months Ended
Mar. 24, 2020
Aug. 27, 2019
Dec. 31, 2020
Dec. 31, 2019
Nov. 05, 2021
Sep. 30, 2021
Short-term Debt [Line Items]            
Subtotal principal amount of debt     $ 83,616,590      
Add accrued interest     8,133,346      
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)     (4,853,933)      
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)     (3,295,505)      
Less principal payments paid in cash     (17,307,364)      
Principal amount of debt outstanding including accrued interest     66,293,134     $ 65,849,596
Placement fee to B. Riley FBR     (4,241,387) $ (3,550,000)    
Commitment fee (2% of unused commitment)     (101,723)    
Success based fee to B. Riley FBR     (3,400,000) (3,400,000)    
Legal and other costs     (323,137) (202,382)    
Legal and other costs     323,137 202,382    
Subtotal debt discount     (8,066,247)      
Less amortization of debt discount     3,967,385      
Unamortized debt discount     (4,098,862)     (2,565,325)
Unamortized debt discount     4,098,862     2,565,325
Carrying value at end of year     62,194,272     58,718,289
Delayed Draw Term Note [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     6,913,865      
Add accrued interest     675,958      
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)          
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)     (3,295,505)      
Less principal payments paid in cash          
Principal amount of debt outstanding including accrued interest     4,294,318     4,717,714
Placement fee to B. Riley FBR     (691,387)      
Commitment fee (2% of unused commitment)     (101,723)      
Success based fee to B. Riley FBR          
Legal and other costs     (120,755)      
Legal and other costs     120,755      
Subtotal debt discount     (913,865)      
Less amortization of debt discount     554,693      
Unamortized debt discount     (359,172)     (151,732)
Unamortized debt discount     359,172     151,732
Carrying value at end of year     3,935,146      
June 10, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     20,000,000      
June 10, 2019 [Member] | Delayed Draw Term Note [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
June 14, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     48,000,000      
June 14, 2019 [Member] | Delayed Draw Term Note [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
August 27, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     3,000,000      
August 27, 2019 [Member] | Delayed Draw Term Note [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
March 26, 2020 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     6,913,865      
March 26, 2020 [Member] | Delayed Draw Term Note [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     6,913,865      
April 6, 2020 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     5,702,725      
April 6, 2020 [Member] | Delayed Draw Term Note [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
12% Amended Senior Secured Notes [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     71,000,000 71,000,000 $ 48,800,000  
Add accrued interest     7,457,388 1,082,642    
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)     (4,853,933) (4,853,933)    
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)        
Less principal payments paid in cash     (17,307,364) (17,307,364)    
Principal amount of debt outstanding including accrued interest     56,296,091 49,921,345 $ 61,700,000 61,131,882
Placement fee to B. Riley FBR     (3,550,000)      
Commitment fee (2% of unused commitment)          
Success based fee to B. Riley FBR     (3,400,000)      
Legal and other costs   $ (17,382) (202,382)      
Legal and other costs   $ 17,382 202,382      
Subtotal debt discount     (7,152,382) (7,152,382)    
Less amortization of debt discount     3,412,692 1,240,782    
Unamortized debt discount     (3,739,690) (5,911,600)   (2,413,593)
Unamortized debt discount     3,739,690 5,911,600   2,413,593
Carrying value at end of year     52,556,401 44,009,745    
12% Amended Senior Secured Notes [Member] | Delayed Draw Term Note [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt $ 12,000,000          
Legal and other costs (793,109)          
Legal and other costs $ 793,109          
12% Amended Senior Secured Notes [Member] | June 10, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     20,000,000 20,000,000    
12% Amended Senior Secured Notes [Member] | June 14, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     48,000,000 48,000,000    
12% Amended Senior Secured Notes [Member] | August 27, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     3,000,000 3,000,000    
12% Amended Senior Secured Notes [Member] | March 26, 2020 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt        
12% Amended Senior Secured Notes [Member] | April 6, 2020 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt        
Payroll Protection Program Loan Member [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     5,702,725      
Add accrued interest          
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)          
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)          
Less principal payments paid in cash          
Principal amount of debt outstanding including accrued interest     5,702,725    
Placement fee to B. Riley FBR          
Commitment fee (2% of unused commitment)          
Success based fee to B. Riley FBR          
Legal and other costs          
Legal and other costs          
Subtotal debt discount          
Less amortization of debt discount          
Unamortized debt discount        
Unamortized debt discount        
Carrying value at end of year     5,702,725      
Payroll Protection Program Loan Member [Member] | June 10, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
Payroll Protection Program Loan Member [Member] | June 14, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
Payroll Protection Program Loan Member [Member] | August 27, 2019 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
Payroll Protection Program Loan Member [Member] | March 26, 2020 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt          
Payroll Protection Program Loan Member [Member] | April 6, 2020 [Member]            
Short-term Debt [Line Items]            
Subtotal principal amount of debt     $ 5,702,725