Accounts Receivable Financing (Details) - Staffing 360 Solutions, Inc. [Member] £ in Thousands |
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
Dec. 05, 2024
USD ($)
|
Nov. 28, 2024
USD ($)
|
Nov. 21, 2024
USD ($)
|
Nov. 14, 2024
USD ($)
|
Oct. 09, 2024
USD ($)
|
Mar. 29, 2024
USD ($)
|
Oct. 27, 2022
USD ($)
|
May 18, 2022 |
Dec. 31, 2021 |
Jun. 28, 2018
GBP (£)
|
Feb. 08, 2018
GBP (£)
|
Jul. 31, 2019
GBP (£)
|
Sep. 28, 2024
USD ($)
|
Dec. 30, 2023
USD ($)
|
Dec. 31, 2022
USD ($)
|
Oct. 26, 2022
USD ($)
|
Sep. 15, 2017
USD ($)
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred purchase price |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 6,987,000
|
$ 6,825,000
|
|
|
| Credit and Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
0.11448%
|
|
|
|
|
|
|
|
|
|
|
| Midcap Financial Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 25,000,000
|
| Additional amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 25,000,000
|
| Maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
Apr. 08, 2019
|
|
|
|
|
| White Oak Commercial Finance LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit liabilities description |
|
|
|
|
|
|
|
The borrowing base was defined as the sum of the following: (a) 95% of the eligible ordinary receivables, as defined, and (b) the lessor of (i) $3,000 or (ii) 95% of the Company’s outstanding eligible unbilled receivables, as defined, less the sum of the following: (c) 100% of the undrawn amount of all letters of credit outstanding, (d) the special availability reserve, (e) the quarterly tax reserve and (f) the amount all other availability reserves in effect as such time
|
|
|
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
| Borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000,000
|
|
|
|
| Letter of Credit percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.25%
|
|
|
| Borrowings outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
| Letter of credit amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
| Letters of credit rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
6.25%
|
|
|
|
| White Oak Commercial Finance LLC [Member] | London Interbanks Offered Rate LIBOR [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter of Credit percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
| White Oak Commercial Finance LLC [Member] | Interest Rate Floor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter of Credit percentage |
|
|
|
|
|
|
|
|
7.00%
|
|
|
|
|
|
7.00%
|
|
|
| HSBC Invoice Finance (UK) Ltd [Member] | New Facility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowing capacity | £ |
|
|
|
|
|
|
|
|
|
|
£ 11,500
|
|
|
|
|
|
|
| Borrowing fund description |
|
|
|
|
|
|
|
|
|
|
for HSBC to fund 90% of the purchased accounts receivable upfront and a secured borrowing line of 70% of unbilled receivables capped at £1,000 (within the overall aggregate total facility of £11,500.) The arrangement has an initial term of 12 months, with an automatic rolling three-month extension and carries a service charge of 1.80%
|
|
|
|
|
|
|
| Aggregate facility limit (in Pounds) | £ |
|
|
|
|
|
|
|
|
|
£ 20,000
|
|
£ 22,500
|
|
|
|
|
|
| Unbilled receivables (in Pounds) | £ |
|
|
|
|
|
|
|
|
|
£ 1,500
|
|
|
|
|
|
|
|
| Midcap Financial Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan facility |
|
|
|
|
|
|
|
|
|
|
|
|
$ 16,838,000
|
$ 14,698,000
|
|
|
|
| Minimum [Member] | Credit and Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
4.00%
|
|
|
|
|
|
|
|
|
|
|
| Maximum [Member] | Credit and Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
4.25%
|
|
|
|
|
|
|
|
|
|
|
| Midcap Financial Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 14,698,000
|
$ 18,176,000
|
|
|
| White Oak Commercial Finance LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
| Letter of Credit [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter of Credit percentage |
|
|
|
|
|
|
3.50%
|
|
|
|
|
|
|
|
|
|
|
| Revolving Credit Facility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan facility |
|
|
|
|
|
|
|
|
|
|
|
|
$ 32,500,000
|
|
|
|
|
| Credit and Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
|
|
|
|
|
|
3.00%
|
|
|
|
|
| Credit and Security Agreement [Member] | MidCap Funding IV Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan commitment amount |
|
|
|
|
|
|
$ 32,500,000
|
|
|
|
|
|
|
|
|
$ 25,000,000
|
|
| Credit and Security Agreement [Member] | Tranches [Member] | MidCap Funding IV Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate loan commitment amount |
|
|
|
|
|
|
$ 42,500,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | MidCap Funding IV Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expiry date |
|
|
|
|
|
|
extends the commitment expiry date from October 27, 2022 to September 6, 2024
|
|
|
|
|
|
|
|
|
|
|
| Credit liabilities description |
|
|
|
|
|
|
Amendment No. 27 increases the applicable margin from 4.0% to 4.25%, with respect to the Loan (other than Letter of Credit Liabilities (as defined in the Credit and Security Agreement)), and from 3.5% to 3.75% with respect to the Letter of Credit Liabilities. Amendment No. 27 also replaces the interest rate benchmark from LIBOR to SOFR and provides that the Loan shall bear interest at the sum of a term-based SOFR rate (plus a SOFR adjustment of 0.11448%) plus the Applicable Margin, subject to certain provisions for the replacement of SOFR with an alternate benchmark in connection with SOFR no longer being provided by its administrator. Notwithstanding the foregoing, the SOFR interest rate shall not be at any time less than 1.00%.
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | MidCap Funding IV Trust [Member] | Tranches [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate loan commitment amount |
|
|
|
|
|
|
$ 42,500,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
|
|
|
|
|
|
4.25%
|
|
|
|
|
| Credit and Security Agreement [Member] | Minimum [Member] | Tranches [Member] | MidCap Funding IV Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan commitment amount |
|
|
|
|
|
|
5,000,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | Minimum [Member] | MidCap Funding IV Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan |
|
|
|
|
|
|
25,000,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | Minimum [Member] | MidCap Funding IV Trust [Member] | Tranches [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan commitment amount |
|
|
|
|
|
|
5,000,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
|
|
|
|
|
|
4.50%
|
|
|
|
|
| Credit and Security Agreement [Member] | Maximum [Member] | Tranches [Member] | MidCap Funding IV Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan commitment amount |
|
|
|
|
|
|
10,000,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | Maximum [Member] | MidCap Funding IV Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan |
|
|
|
|
|
|
32,500,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | Maximum [Member] | MidCap Funding IV Trust [Member] | Tranches [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loan commitment amount |
|
|
|
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
| Credit and Security Agreement [Member] | Revolving Credit Facility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving loans amount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,300,000
|
|
|
|
|
| Percentage of revolving loans |
|
|
|
|
|
|
|
|
|
|
|
|
50.00%
|
|
|
|
|
| Modification fee |
|
|
|
|
|
|
|
|
|
|
|
|
$ 68,000
|
|
|
|
|
| Overdue interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
32,000
|
|
|
|
|
| Amendment No. 30 [Member] | Midcap Financial Trust [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Modification fee |
|
|
|
|
|
|
|
|
|
|
|
|
$ 200,000
|
|
|
|
|
| Amendment No. 31 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate amount |
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Subsequent Event [Member] | Amendment No. 31 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Modification fee |
|
|
|
|
$ 190,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional reserve amount |
$ 1,020,000
|
$ 1,000,000
|
$ 980,000
|
$ 960,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter of Credit [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
|
|
|
|
|
|
3.75%
|
|
|
|
|
| Letter of Credit [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Receivable Financing (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter of Credit percentage |
|
|
|
|
|
|
3.75%
|
|
|
|
|
|
|
|
|
|
|
| Percentage of rate of interest |
|
|
|
|
|
|
|
|
|
|
|
|
4.50%
|
|
|
|
|