Schedule of Long-term Debt |
The following table details the Company's long-term debt as of June 30, 2022 and September 30, 2021 (in $000’s):
|
|
|
|
|
|
|
|
|
|
|
June 30, 2022 |
|
|
September 30, 2021 |
|
Bank of America Revolver Loan |
|
$ |
7,308 |
|
|
$ |
— |
|
Encina Business Credit Revolver Loan |
|
|
— |
|
|
|
12,735 |
|
Texas Capital Bank Revolver Loan |
|
|
9,155 |
|
|
|
8,794 |
|
Fifth-Third Bank Revolver |
|
|
20,564 |
|
|
|
— |
|
Fifth-Third Bank Term Loan |
|
|
3,292 |
|
|
|
— |
|
Fifth-Third Bank Term Loan |
|
|
4,000 |
|
|
|
— |
|
Fifth-Third Bank Special Advance Term Loan |
|
|
1,000 |
|
|
|
— |
|
Encina Business Credit Term Loan |
|
|
— |
|
|
|
1,319 |
|
Note Payable to the Sellers of Kinetic |
|
|
3,000 |
|
|
|
— |
|
Note Payable to the Sellers of Vintage Stock |
|
|
— |
|
|
|
4,200 |
|
Note #3 Payable to Banc of America Leasing & Capital LLC |
|
|
895 |
|
|
|
1,320 |
|
Note #4 Payable to Banc of America Leasing & Capital LLC |
|
|
275 |
|
|
|
406 |
|
Note #5 Payable to Banc of America Leasing & Capital LLC |
|
|
1,553 |
|
|
|
1,985 |
|
Note #6 Payable to Banc of America Leasing & Capital LLC |
|
|
508 |
|
|
|
618 |
|
Note #7 Payable to Banc of America Leasing & Capital LLC |
|
|
3,689 |
|
|
|
4,121 |
|
Note #8 Payable to Banc of America Leasing & Capital LLC |
|
|
2,612 |
|
|
|
2,943 |
|
Note #9 Payable to Banc of America Leasing & Capital LLC |
|
|
5,046 |
|
|
|
— |
|
Note Payable to Extruded Fibers |
|
|
— |
|
|
|
700 |
|
Note Payable to the Sellers of Precision Marshall |
|
|
2,500 |
|
|
|
2,500 |
|
Note Payable to Store Capital Acquisitions, LLC |
|
|
9,181 |
|
|
|
9,209 |
|
Note payable to individuals, interest at 10-11% per annum, payable on a 90 day written notice, unsecured |
|
|
207 |
|
|
|
207 |
|
Note payable to individual, interest at 10% per annum, payable on a 90 day written notice, unsecured |
|
|
500 |
|
|
|
500 |
|
Note payable to individual, noninterest bearing, monthly payments of $19 through March 2023 |
|
|
224 |
|
|
|
472 |
|
Note payable to individuals, interest at 7% per annum, unsecured |
|
|
198 |
|
|
|
198 |
|
Note payable RSSI/(VSSS) |
|
|
130 |
|
|
|
130 |
|
Note Payable to JCM Holdings |
|
|
1,701 |
|
|
|
1,833 |
|
Total notes payable |
|
|
77,538 |
|
|
|
54,190 |
|
Less unamortized debt issuance costs |
|
|
(645 |
) |
|
|
(576 |
) |
Net amount |
|
|
76,893 |
|
|
|
53,614 |
|
Less current portion |
|
|
(18,418 |
) |
|
|
(16,055 |
) |
Total long-term debt |
|
$ |
58,475 |
|
|
$ |
37,559 |
|
|
Schedule of Future Maturities of Long-term Debt |
Future maturities of long-term debt at June 30, 2022, are as follows which does not include related party debt separately stated (in $000’s):
|
|
|
|
|
Twelve months ending June 30, |
|
|
|
2023 |
|
$ |
18,418 |
|
2024 |
|
|
14,046 |
|
2025 |
|
|
4,362 |
|
2026 |
|
|
3,559 |
|
2027 |
|
|
26,708 |
|
Thereafter |
|
|
10,445 |
|
Total future maturities of long-term debt |
|
$ |
77,538 |
|
|