Quarterly report pursuant to Section 13 or 15(d)

Long Term Debt (Tables)

v3.21.2
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