Long Term Debt (Tables)
|
6 Months Ended |
Mar. 31, 2021 |
Schedule of Long-term Debt |
Long-term debt as of March 31, 2021 and September 30, 2020 consisted of the following:
|
|
March 31, 2021
|
|
|
September 30, 2020
|
|
Bank of America Revolver Loan
|
|
$
|
—
|
|
|
$
|
—
|
|
Encina Business Credit Revolver Loan
|
|
|
12,227
|
|
|
|
14,886
|
|
Texas Capital Bank Revolver Loan
|
|
|
5,486
|
|
|
|
7,115
|
|
Crossroads Financial Revolver Loan
|
|
|
618
|
|
|
|
883
|
|
Encina Business Credit Term Loan
|
|
|
1,491
|
|
|
|
1,663
|
|
Note Payable Comvest Term Loan
|
|
|
—
|
|
|
|
5,554
|
|
Note Payable to the Sellers of Vintage Stock
|
|
|
8,000
|
|
|
|
10,000
|
|
Note #1 Payable to Banc of America Leasing & Capital LLC
|
|
|
803
|
|
|
|
1,229
|
|
Note #3 Payable to Banc of America Leasing & Capital LLC
|
|
|
1,594
|
|
|
|
1,862
|
|
Note #4 Payable to Banc of America Leasing & Capital LLC
|
|
|
490
|
|
|
|
572
|
|
Note #5 Payable to Banc of America Leasing & Capital LLC
|
|
|
2,264
|
|
|
|
2,538
|
|
Note #6 Payable to Banc of America Leasing & Capital LLC
|
|
|
689
|
|
|
|
758
|
|
Note #7 Payable to Banc of America Leasing & Capital LLC
|
|
|
4,403
|
|
|
|
4,681
|
|
Note #8 Payable to Banc of America Leasing & Capital LLC
|
|
|
3,158
|
|
|
|
3,091
|
|
Note Payable to Extruded Fibers
|
|
|
1,300
|
|
|
|
2,900
|
|
Note Payable to JCM Holdings
|
|
|
1,918
|
|
|
|
—
|
|
Note Payable to the Sellers of Precision Marshall
|
|
|
2,500
|
|
|
|
2,500
|
|
Note Payable to Store Capital Acquisitions, LLC
|
|
|
9,226
|
|
|
|
9,243
|
|
Payroll Protection Program
|
|
|
4,768
|
|
|
|
6,151
|
|
JanOne Inc. (Note 11)
|
|
|
—
|
|
|
|
—
|
|
Isaac Capital Group
|
|
|
2,000
|
|
|
|
2,000
|
|
Spriggs Investments, LLC
|
|
|
2,000
|
|
|
|
2,000
|
|
Sellers of Lonesome Oak
|
|
|
1,254
|
|
|
|
1,297
|
|
Note payable to individuals, interest at 10-11% per annum, payable on a 90 day written notice,
unsecured
|
|
|
707
|
|
|
|
707
|
|
Note payable to individuals, interest at 7% per annum, unsecured
|
|
|
259
|
|
|
|
—
|
|
Note payable to individual, noninterest bearing, monthly payments of $19 through March 2023
|
|
|
633
|
|
|
|
810
|
|
Total notes payable
|
|
|
67,788
|
|
|
|
82,440
|
|
Less unamortized debt issuance costs
|
|
|
(931
|
)
|
|
|
(1,767
|
)
|
Net amount
|
|
|
66,857
|
|
|
|
80,673
|
|
Less current portion
|
|
|
(9,878
|
)
|
|
|
(13,283
|
)
|
Long-term portion
|
|
$
|
56,979
|
|
|
$
|
67,390
|
|
|
Schedule of Future Maturities of Long-term Debt |
Future maturities of long-term debt at March 31, 2021, are as follows which does not include related party debt separately stated:
Twelve months ending March 31,
|
|
|
|
|
2022
|
|
$
|
9,878
|
|
2023
|
|
|
15,762
|
|
2024
|
|
|
24,251
|
|
2025
|
|
|
2,091
|
|
2026
|
|
|
3,472
|
|
Thereafter
|
|
|
12,334
|
|
Total
|
|
$
|
67,788
|
|
|
Encina Revolver Loans |
|
Summary of Bank Revolver |
The following tables summarize the Encina Revolver Loans for the for the six months ended March 31, 2021 and 2020 and as of March 31, 2021 and September 30, 2020:
|
|
During the six months ended March 31,
|
|
|
|
2021
|
|
|
2020
|
|
Cumulative borrowing during the period
|
|
$
|
19,525
|
|
|
$
|
—
|
|
Cumulative repayment during the period
|
|
|
22,185
|
|
|
|
—
|
|
Maximum borrowed during the period
|
|
|
1,100
|
|
|
|
—
|
|
Weighted average interest for the period
|
|
|
6.50
|
%
|
|
|
0.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
September 30, 2020
|
|
Total availability
|
|
$
|
1,606
|
|
|
$
|
421
|
|
Total outstanding
|
|
|
12,227
|
|
|
|
14,886
|
|
|
Bank of America Revolver Loan |
|
Summary of Bank Revolver |
The following tables summarize the BofA Revolver for the six months ended March 31, 2021 and 2020 and as of March 31, 2021 and September 30, 2020:
|
|
During the six months ended March 31,
|
|
|
|
2021
|
|
|
2020
|
|
Cumulative borrowing during the period
|
|
$
|
62,263
|
|
|
$
|
60,479
|
|
Cumulative repayment during the period
|
|
|
66,973
|
|
|
|
55,035
|
|
Maximum borrowed during the period
|
|
|
—
|
|
|
|
11,347
|
|
Weighted average interest for the period
|
|
|
0.00
|
%
|
|
|
3.52
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
September 30, 2020
|
|
Total availability
|
|
$
|
29,207
|
|
|
$
|
21,732
|
|
Total outstanding
|
|
|
—
|
|
|
|
—
|
|
|
Texas Capital Bank Revolver Loan |
|
Summary of Bank Revolver |
The following tables summarize the TCB Revolver for the six months ended March 31, 2021 and 2020 and as of March 31, 2021 and September 30, 2020:
|
|
During the six months ended March 31,
|
|
|
|
2021
|
|
|
2020
|
|
Cumulative borrowing during the period
|
|
$
|
44,915
|
|
|
$
|
35,808
|
|
Cumulative repayment during the period
|
|
|
46,544
|
|
|
|
37,831
|
|
Maximum borrowed during the period
|
|
|
8,930
|
|
|
|
11,798
|
|
Weighted average interest for the period
|
|
|
2.38
|
%
|
|
|
4.02
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
September 30, 2020
|
|
Total availability
|
|
$
|
6,514
|
|
|
$
|
5,520
|
|
Total outstanding
|
|
|
5,486
|
|
|
|
7,115
|
|
|