Long Term Debt (Tables)
|
9 Months Ended |
Jun. 30, 2021 |
Schedule of Long-term Debt |
Long-term debt as of June 30, 2021 and September 30, 2020 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021 |
|
|
September 30, 2020 |
|
Bank of America Revolver Loan |
|
$ |
— |
|
|
$ |
— |
|
Encina Business Credit Revolver Loan |
|
|
11,523 |
|
|
|
14,886 |
|
Texas Capital Bank Revolver Loan |
|
|
7,497 |
|
|
|
7,115 |
|
Crossroads Financial Revolver Loan |
|
|
— |
|
|
|
883 |
|
Encina Business Credit Term Loan |
|
|
1,405 |
|
|
|
1,663 |
|
Note Payable Comvest Term Loan |
|
|
— |
|
|
|
5,554 |
|
Note Payable to the Sellers of Vintage Stock |
|
|
4,500 |
|
|
|
10,000 |
|
Note #1 Payable to Banc of America Leasing & Capital LLC |
|
|
587 |
|
|
|
1,229 |
|
Note #3 Payable to Banc of America Leasing & Capital LLC |
|
|
1,458 |
|
|
|
1,862 |
|
Note #4 Payable to Banc of America Leasing & Capital LLC |
|
|
448 |
|
|
|
572 |
|
Note #5 Payable to Banc of America Leasing & Capital LLC |
|
|
2,125 |
|
|
|
2,538 |
|
Note #6 Payable to Banc of America Leasing & Capital LLC |
|
|
653 |
|
|
|
758 |
|
Note #7 Payable to Banc of America Leasing & Capital LLC |
|
|
4,263 |
|
|
|
4,681 |
|
Note #8 Payable to Banc of America Leasing & Capital LLC |
|
|
3,051 |
|
|
|
3,091 |
|
Note Payable to Extruded Fibers |
|
|
1,000 |
|
|
|
2,900 |
|
Note Payable to JCM Holdings |
|
|
1,876 |
|
|
|
— |
|
Note Payable to the Sellers of Precision Marshall |
|
|
2,500 |
|
|
|
2,500 |
|
Note Payable to Store Capital Acquisitions, LLC |
|
|
9,218 |
|
|
|
9,243 |
|
Payroll Protection Program |
|
|
— |
|
|
|
6,151 |
|
JanOne Inc. (Note 11) |
|
|
— |
|
|
|
— |
|
Isaac Capital Group |
|
|
2,000 |
|
|
|
2,000 |
|
Spriggs Investments, LLC |
|
|
2,000 |
|
|
|
2,000 |
|
Sellers of Lonesome Oak |
|
|
— |
|
|
|
1,297 |
|
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 |
|
|
199 |
|
|
|
— |
|
Note payable to individual, noninterest bearing, monthly payments of $19 through March 2023 |
|
|
553 |
|
|
|
810 |
|
Total notes payable |
|
|
57,563 |
|
|
|
82,440 |
|
Less unamortized debt issuance costs |
|
|
(619 |
) |
|
|
(1,767 |
) |
Net amount |
|
|
56,944 |
|
|
|
80,673 |
|
Less current portion |
|
|
(8,100 |
) |
|
|
(13,283 |
) |
Long-term portion |
|
$ |
48,844 |
|
|
$ |
67,390 |
|
|
Schedule of Future Maturities of Long-term Debt |
Future maturities of long-term debt at June 30, 2021, are as follows which does not include related party debt separately stated:
|
|
|
|
|
Twelve months ending June 30, |
|
|
|
2022 |
|
$ |
8,100 |
|
2023 |
|
|
17,357 |
|
2024 |
|
|
14,755 |
|
2025 |
|
|
1,905 |
|
2026 |
|
|
3,487 |
|
Thereafter |
|
|
11,959 |
|
Total |
|
$ |
57,563 |
|
|
Bank of America Revolver Loan |
|
Summary of Bank Revolver |
The following tables summarize the BofA Revolver for the nine months ended June 30, 2021 and 2020 and as of June 30, 2021 and September 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
During the nine months ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
Cumulative borrowing during the period |
|
$ |
99,137 |
|
|
$ |
85,563 |
|
Cumulative repayment during the period |
|
|
102,854 |
|
|
|
87,919 |
|
Maximum borrowed during the period |
|
|
— |
|
|
|
11,347 |
|
Weighted average interest for the period |
|
|
0.00 |
% |
|
|
2.87 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021 |
|
|
September 30, 2020 |
|
Total availability |
|
$ |
26,765 |
|
|
$ |
21,732 |
|
Total outstanding |
|
|
— |
|
|
|
— |
|
|
Encina Revolver Loans |
|
Summary of Bank Revolver |
The following tables summarize the Encina Revolver Loans for the for the nine months ended June 30, 2021 and 2020 and as of June 30, 2021 and September 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
During the nine months ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
Cumulative borrowing during the period |
|
$ |
32,711 |
|
|
$ |
— |
|
Cumulative repayment during the period |
|
|
36,338 |
|
|
|
— |
|
Maximum borrowed during the period |
|
|
1,250 |
|
|
|
— |
|
Weighted average interest for the period |
|
|
6.50 |
% |
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021 |
|
|
September 30, 2020 |
|
Total availability |
|
$ |
5,439 |
|
|
$ |
421 |
|
Total outstanding |
|
|
11,523 |
|
|
|
14,886 |
|
|
Texas Capital Bank Revolver Loan |
|
Summary of Bank Revolver |
The following tables summarize the TCB Revolver for the nine months ended June 30, 2021 and 2020 and as of June 30, 2021 and September 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
During the nine months ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
Cumulative borrowing during the period |
|
$ |
68,892 |
|
|
$ |
46,792 |
|
Cumulative repayment during the period |
|
|
68,510 |
|
|
|
51,063 |
|
Maximum borrowed during the period |
|
|
8,930 |
|
|
|
11,798 |
|
Weighted average interest for the period |
|
|
2.38 |
% |
|
|
3.59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021 |
|
|
September 30, 2020 |
|
Total availability |
|
$ |
4,503 |
|
|
$ |
5,520 |
|
Total outstanding |
|
|
7,497 |
|
|
|
7,115 |
|
|