XML 63 R54.htm IDEA: XBRL DOCUMENT v3.7.0.1
NOTES PAYABLE (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
 1 Months Ended 2 Months Ended 6 Months Ended
Jun. 28, 2017
Jun. 02, 2017
Apr. 05, 2017
Apr. 03, 2017
Mar. 31, 2017
Mar. 28, 2017
Feb. 28, 2017
Feb. 23, 2017
Jun. 30, 2017
Dec. 31, 2016
Aug. 31, 2016
Jun. 30, 2017
Jun. 30, 2017
Jun. 30, 2016
Nov. 03, 2016
Oct. 21, 2016
Total notes payable                 $ 569   $ 569 $ 569      
Debt face amount             $ 400                  
Warrant issued   1,428,572 180,000       333,333                 530,000
Exercise price of warrants (in dollars per share)     $ 0.90       $ 0.70   $ 0.84     $ 0.84 $ 0.84      
Debt discount                 $ 398 484   $ 398 $ 398      
Number of convertible securities cancellation     360,002         666,667                
Exercise price of convertible securities     $ 0.75         $ 0.60                
Interest expense                         13      
Original debt amount     $ 270         $ 400                
Convertible Securities issued 100,001                              
Value of convertible securities per share $ 55                       625    
Chief Executive Officer [Member]                                
Warrant issued                             317,460  
Exercise price of warrants (in dollars per share)                             $ 0.01  
Other short-term notes payable [Member]                                
Total notes payable [1]                 33   33 33      
Four Accredited Investor [Member] | Other short-term notes payable [Member]                                
Total notes payable                 $ 140     $ 140 $ 140      
Warrant term                       5 years        
Warrant issued                 224,371     224,371 224,371      
Exercise price of warrants (in dollars per share)                 $ 0.77     $ 0.77 $ 0.77      
Debt discount                 $ 95     $ 95 $ 95      
Amount of share canceled $ 55                              
Number of share canceled 100,001                              
Share price (in dollars per share) $ 0.55                              
Description of conversion

An additional $52 in short-term loans was converted into one of the Series C Units. The Company did not record any additional interest expense as a result of the conversion of $107 in short-term loans since the carrying amount of the short-term loans was equivalent to the fair value of the consideration transferred, which was determined from the closing price of the Company’s equity securities on the date of conversion.

                              
Demand Promissory Notes [Member]                                
Debt face amount           $ 270 $ 400                  
Warrant issued     180,002                          
Exercise price of warrants (in dollars per share)     $ 0.90                          
Number of convertible securities cancellation           666,667                    
Exercise price of convertible securities           $ 0.60                    
Interest expense           $ 13                    
Original debt amount           400   $ 400,000                
Proceeds from Convertible Debt       $ 50 $ 220                      
Demand Promissory Notes [Member] | Several Investor [Member]                                
Debt face amount           $ 270                    
Interest rate           6.00%                    
Demand Promissory Notes [Member] | Eight Accredited Investor [Member]                                
Debt face amount             $ 400                  
Interest rate             6.00%                  
Warrant term             5 years                  
Warrant issued             333,333                  
Exercise price of warrants (in dollars per share)             $ 0.70                  
Debt discount             $ 151                  
10% short term promissory notes [Member]                                
Total notes payable [2]                 705   705 705      
10% short term promissory notes [Member] | Nineteen accredited investors [Member] | Microphase Corporation [Member]                                
Total notes payable                   $ 705            
Term of notes payable                   1 year            
Accrued interest on debt                 6       145      
Proceeds from Convertible Debt                   $ 634            
Placement fees                   $ 71            
Debt payment term                  

The amount due pursuant to the 10% Short-Term Notes is equal to the entire original principal amount multiplied by 125% (the “Loan Premium”) plus accrued interest.

            
Consulting fees                 120              
Issuance initial public offering                         50      
8% Notes payable to Lucosky Brookman, LLP Due On November 25, 2017 [Member]                                
Total notes payable [3]                 450   450 450      
8% Notes payable to Lucosky Brookman, LLP Due On November 25, 2017 [Member] | Microphase Corporation [Member]                                
Total notes payable   $ 450                            
Accrued interest on debt                 3       3      
8% Notes payable to Lucosky Brookman, LLP Due On November 25, 2017 [Member] | Microphase Corporation [Member] | Redeemable Convertible Series B Preferred Stock [Member]                                
Convertible Securities issued   10,000                            
Value of convertible securities per share   $ 45                            
Notes payable to Wells Fargo [Member]                                
Total notes payable [4]                 308   308 308      
Notes payable to Wells Fargo [Member] | Wells Fargo Bank, NA ("Wells Fargo") [Member] | Two equity lines of credit [Member]                                
Total notes payable                 308     308 308      
Accrued interest on debt                 1              
Notes payable to Wells Fargo [Member] | Wells Fargo Bank, NA ("Wells Fargo") [Member] | One equity lines of credit [Member] | Former officer [Member]                                
Total notes payable                 $ 216     $ 216 $ 216      
Interest rate                 4.00%     4.00% 4.00%      
Notes payable to Wells Fargo [Member] | Wells Fargo Bank, NA ("Wells Fargo") [Member] | One equity lines of credit [Member] | Chief Executive Officer [Member]                                
Total notes payable                 $ 92     $ 92 $ 92      
Interest rate                 3.00%     3.00% 3.00%      
Note payable to Department of Economic and Community Development Due in August 2026 [Member]                                
Total notes payable [5]                 $ 300   $ 300 $ 300      
Note payable to Department of Economic and Community Development Due in August 2026 [Member] | Department of Economic and Community Development ("DECD") [Member]                                
Total notes payable                     $ 300          
Interest rate                     3.00%          
Debt payment term                    

Payment of principal and interest is deferred during the initial year and commencing on the thirteenth month, payable in equal monthly installments over the remaining term. 

          
Grant additional funding                     $ 100          
Deferred revenue                     73          
Granted fund utilized                     $ 27          
Note payable to People's United Bank [Member]                                
Total notes payable [6]                 20   20 20      
Note payable to People's United Bank [Member] | Overdraft credit line [Member]                                
Total notes payable                 $ 20 $ 20   $ 20 $ 20      
Interest rate                   15.00%            
[1] Between May 5, 2017 and June 30, 2017, Digital Power received additional short-term loans of $140 from four accredited investors. As additional consideration, the investors received five-year warrants to purchase 224,371 shares of common stock at a weighted average exercise price of $0.77 per share. The warrants are exercisable commencing six months after the issuance date and are subject to certain beneficial ownership limitations. The exercise price of these warrants is subject to adjustment for customary stock splits, stock dividends, combinations and other standard anti-dilution events. The warrants may be exercised for cash or on a cashless basis. During the quarter ended June 30, 2017, the Company recorded debt discount in the amount of $95 based on the estimated fair value of these warrants. The Company computed the fair value of these warrants using the Black-Scholes option pricing model. As a result of the short-term feature of these loans and advances, the debt discount was amortized as non-cash interest expense upon issuance of the warrants using the effective interest method.
[2] In December 2016, Microphase issued $705 in 10% short-term promissory notes to nineteen accredited investors which, after deducting $71 of placement fees to its selling agent, Spartan Capital Securities, LLC ("Spartan"), resulted in $634 in net proceeds to Microphase (the "10% Short-Term Notes"). The 10% Short-Term Notes are due one year from the date of issuance. The amount due pursuant to the 10% Short-Term Notes is equal to the entire original principal amount multiplied by 125% (the "Loan Premium") plus accrued interest. During the period June 3, 2017 to June 30, 2017, Microphase incurred $6 of interest on these 10% short-term promissory notes. Concurrently, Microphase entered into a one-year agreement with Spartan for investment banking services which provided for: (i) $120 of consulting fees that were paid in cash from the proceeds of the 10% Short-Term Notes; and (ii) if Microphase completes an initial public offering, $90 payable in shares of Microphase common stock. As of June 30, 2017, accrued interest on the 10% Short-Term Notes was $145.
[3] On June 2, 2017, pursuant to the terms of the Share Exchange Agreement and in consideration of legal services, Microphase issued a $450 8% promissory note with a maturity date of November 25, 2017 to Lucosky Brookman, LLP (the "Lucosky Note"). In conjunction with the issuance of the Lucosky Note, the Company issued Lucosky Brookman 10,000 shares of redeemable convertible Series E preferred stock (the "Series E Preferred Stock") with a stated value of $45 per share as an alternative to providing a guarantee for the amount of the Lucosky Note. The Company, at its option, may redeem for cash, in whole or in part, at any time and from time to time, the shares of Series E Preferred Stock at the time outstanding, upon written notice to the holder of the shares, at a cash redemption price equal to $45 multiplied by the number of shares being redeemed. Any such optional redemption by the Company shall be credited against the Lucosky Note. During the period June 3, 2017 to June 30, 2017, Microphase incurred $3 of interest on the Lucosky Note. As of June 30, 2017, accrued interest on the Lucosky Note was $3.
[4] At June 30, 2017, Microphase had guaranteed the repayment of two equity lines of credit in the aggregate amount of $308 with Wells Fargo Bank, NA ("Wells Fargo") (collectively, the "Wells Fargo Notes"). Microphase had previously guaranteed the payment under the first Wells Fargo equity line during 2008, the proceeds of which Microphase had received from a concurrent loan from Edson Realty Inc., a related party owned real estate holding company. As of June 30, 2017, the first line of credit, which is secured by residential real estate owned by a former officer, had an outstanding balance of $216, with an annual interest rate of 4.00%. Microphase had guaranteed the payment under the second Wells Fargo equity line in 2014. Microphase had received working capital loans from the former CEO from funds that were drawn against the second Wells Fargo equity line. As of June 30, 2017, the second line of credit, secured by the former CEO's principal residence, had an outstanding balance of $92, with an annual interest rate of 3.00%. During the period June 3, 2017 to June 30, 2017, Microphase incurred $1 of interest on the Wells Fargo Notes.
[5] In August 2016, Microphase received a $300 loan pursuant to the State of Connecticut Small Business Express Job Creation Incentive Program which is administered through the Department of Economic and Community Development ("DECD") (the "DECD Note"). The DECD Note bears interest at a rate of 3% per annum and is due in August 2026. Payment of principal and interest is deferred during the initial year and commencing on the thirteenth month, payable in equal monthly installments over the remaining term. During the period June 3, 2017 to June 30, 2017, Microphase did not incur any interest on the DECD Note. In conjunction with the DECD Note, Microphase was awarded a Small Business Express Matching Grant of $100. State grant funding requires a dollar for dollar match on behalf of Microphase. As of June 2, 2017 and June 30, 2017, the Company has utilized $27 of the grant and the balance of $73 is reported within deferred revenue.
[6] In December 2016, Microphase utilized a $20 overdraft credit line at People's United Bank with an annual interest rate of 15%. As of June 30, 2017, the balance of that overdraft credit line was $20.