XML 62 R51.htm IDEA: XBRL DOCUMENT v3.23.1
Loans Payable (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended
May 11, 2022
Sep. 30, 2021
Dec. 31, 2020
Mar. 31, 2023
Dec. 31, 2022
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2021
Mar. 31, 2023
Mar. 31, 2022
May 09, 2023
Feb. 26, 2019
Term loan description                 Fourth Amendment, monthly payments, including principal and interest, decreased to $75,000 beginning March 1, 2023, but shall increase to $100,000 on January 1, 2024      
Interest expense       $ 77,094 $ 81,241 $ 54,984 $ 50,331 $ 96,080 $ 228,705 $ 151,064    
BankUnited [Member]                        
Revolving Line Maximum Credit Limit                       $ 2,000,000
Term Loan                       5,813,500
Non Revolving Maximum Credit Limit                       $ 10,000,000
Letter Agreement [Member]                        
Fee paid to BankUnited                   100,000    
Monthly payment                 $ 100,000      
November 5, 2021 [Member] | Second Letter Agreement [Member]                        
Fee Percentage                 4.00%      
Fees Payable                   50,000    
May 11, 2022 [Member] | Third Agreement [Member]                        
Cash collateral amount                     $ 2,457,151  
Amendment Descriptions (i) an amended maturity date of April 15, 2024 with respect to the Term Loan (as defined in the Amended Loan Agreement); and (ii) an amended exit fee equal to (a) 2% of the outstanding principal balance of the Term Loan on September 30, 2022, (b) 1% of the outstanding principal balance on December 31, 2022, (c) 1% of the outstanding principal balance on March 31, 2023, and (d) 4% of the outstanding principal balance on April 15, 2024 (to the extent the Term Loan is still outstanding on the respective dates and has not been refinanced with another lender)                      
May 8, 2023 [Member] | Fifth Agreement [Member]                        
Amendment Descriptions                 (i) BankUnited agreed to release its security interest in the collateral securing the BankUnited Loans other than a cash collateral account maintained at BankUnited in the amount of $2,457,151, with a portion of such cash collateral to be released on a quarterly basis equal to 110% of the principal reductions effected during that quarter, and (ii) certain other requirements and restrictions of the Loan Agreement were removed, including, among others, financial covenants, restrictions on acquisitions, and limitations on other financing sources.      
Equipment Loan                        
Installment Term   52 months 60 months                  
Advances   $ 267,000 $ 275,000                  
Fourth Amendement Loan Agreement February 26, 2019 | Twenty Eight February Twenty Twenty Three Member                        
Principal reduction payment                 $ 1,000,000      
Fourth Amendement Loan Agreement February 26, 2019 | December Thirt First Twenty Twenty Four Member                        
Monthly loan amount payable                 75,000      
BankUnited Term Loan                        
Term Loan       $ 5,813,500         $ 5,813,500      
Interest Rate On Borrowing       3.30%         3.30%      
Term Loan Tenure                 5 years      
Equal Monthly Principal Payment                 $ 48,446      
Prime rate of interest       7.75%         7.75%      
Increase in monthly payment       $ 100,000         $ 100,000      
Fixed Charge Coverage Ratio                 fixed charge coverage ratio of 1.25 to 1.00 and a total leverage ratio of 4.00 to 1.00      
Interest expense                 $ 55,700 $ 33,400