Quarterly report pursuant to Section 13 or 15(d)

Note 7 - Debt

v3.19.1
Note 7 - Debt
3 Months Ended
Mar. 31, 2019
Notes to Financial Statements  
Debt Disclosure [Text Block]
7.
Debt
 
On
February 5, 2019,
the Company and its lender entered into the
fifth
amendment (the “Fifth Amendment”) to its existing credit facility (the “Credit Agreement”). Among other things, the Fifth Amendment amended the Credit Agreement to (
1
) increase our borrowing capacity under our existing equipment line to
$8.0
million, (
2
) revise the definition of earnings before interest, taxes, depreciation and amortization, a non-GAAP financial measure, to include additional add-back adjustments for the years ended or ending
December 31, 2018
and
2019,
(
3
) revise the definition of fixed charge coverage ratio for the year ending
December 31, 2019
to include an unfinanced portion of capital expenditures of up to
$7.0
million for the year ending
December 31, 2019, (
4
) revise the Credit Agreement’s maximum permitted indebtedness to finance the acquisition, construction or improvement of any fixed or capital assets and (
5
) revise the maximum leverage ratio for each of the quarters during
December 31, 2018
and
December 31, 2019.
 
As of
March 31, 2019,
the Company’s term loans and equipment line under its credit facility had balances of
$30.4
million and
$2.6
million, respectively. The net availability under the revolving credit line under the credit facility is based upon our eligible accounts receivable and eligible inventory and is computed as follows (in thousands):
 
   
March 31,
   
December 31,
 
   
2019
   
2018
 
Revolver:
               
Gross availability
  $
10,922
    $
9,973
 
Outstanding draws
   
-
     
-
 
Letters of credit
   
(1,750
)    
(750
)
Landlord reserves
   
(71
)    
(70
)
Availability on Revolver
  $
9,101
    $
9,153
 
 
The Company had future maturities of loans as of
March 31, 2019
as follows (in thousands):
 
   
2019
   
2020
   
2021
   
2022
   
2023 and thereafter
   
Total
 
Term Loan A
  $
2,688
    $
3,584
    $
16,143
    $
-
    $
-
    $
22,415
 
Term Loan C
   
1,229
     
1,229
     
5,528
     
 
     
 
     
7,986
 
Equipment Line
   
128
     
512
     
512
     
512
     
898
     
2,562
 
Unamortized value of the debt issuance costs
   
(29
)    
(39
)    
(39
)    
-
     
-
     
(107
)
Total
  $
4,016
    $
5,286
    $
22,144
    $
512
    $
898
    $
32,856
 
 
The following is a breakdown of the Company’s current and long-term debt (in thousands):
 
March 31, 2019
 
December 31, 2018
 
                                                   
   
Current Portion
   
Long-Term Portion
   
Total
     
Current Portion
   
Long-Term Portion
   
Total
 
Term Loan A
  $
3,584
    $
18,831
    $
22,415
 
Term Loan A
  $
3,584
    $
19,727
    $
23,311
 
Term Loan C
   
1,536
     
6,450
     
7,986
 
Term Loan C
   
1,229
     
6,757
     
7,986
 
Equipment Line
   
256
     
2,306
     
2,562
 
Equipment Line
   
128
     
2,434
     
2,562
 
Unamortized value of debt issuance costs
   
(39
)    
(68
)    
(107
)
Unamortized value of debt issuance costs
   
(38
)    
(76
)    
(114
)
Total
  $
5,337
    $
27,519
    $
32,856
 
Total
  $
4,903
    $
28,842
    $
33,745
 
 
As of
March 31, 2019,
interest on the credit facility is payable at our option as a (i) Eurodollar Loan, which bears interest at a per annum rate equal to the applicable
30
-day London Interbank Offered Rate (“LIBOR”) plus an applicable margin ranging from
2.00%
to
3.00%
or (ii) CB Floating Rate (“CBFR”) Loan, which bears interest at a per annum rate equal to the greater of (a) the lender’s prime rate or (b) LIBOR plus
2.50%,
in each case, plus a margin ranging from -
1.00%
to
0.25%.
The actual Eurodollar Loan rate at
March 31, 2019 
was
5.25%
(LIBOR of
2.50%
plus
2.75%
). The actual CBFR Loan rate at
March 31, 2019
was
5.50%
(lender’s prime rate of
5.50%
).
 
As of
March 31, 2019,
the Company was in compliance with all debt-related covenants under the Credit Agreement.