XML 45 R36.htm IDEA: XBRL DOCUMENT v3.22.1
DEBT (Details Narrative)
9 Months Ended
Oct. 28, 2021
USD ($)
May 11, 2021
Apr. 12, 2021
USD ($)
Aug. 24, 2020
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Dec. 31, 2020
USD ($)
Apr. 10, 2020
USD ($)
Mar. 24, 2016
USD ($)
Debt Instrument [Line Items]                  
Long-term debt and lease obligation         $ 476,795   $ 678,428    
Long-term debt and lease obligation - current         217,825   $ 255,833    
Payments of debt issuance costs         $ 107,540      
Bank United [Member]                  
Debt Instrument [Line Items]                  
Line of Credit Facility, Expiration Date Dec. 31, 2022 Jul. 31, 2022   May 02, 2022          
Minimum funded debt to EBITDA ratio   4.0              
Minimum fixed cost coverage ratio future periods 1.5                
Minimum funded debt to EBITDA ratio 5.0   4.75            
Minimum fixed cost coverage ratio future periods 4.75   5.35            
Minimum fixed cost coverage ratio future periods 4.25   4.65            
Minimum fixed cost coverage ratio future periods 4.0   7.30            
Minimum fixed cost coverage ratio future periods     6.30            
Minimum fixed cost coverage ratio future periods     4.0            
Payments of debt issuance costs         595,540        
Debt issuance costs, noncurrent, net         42,364        
Bank United [Member] | Minimum [Member]                  
Debt Instrument [Line Items]                  
Net income required under agreement     $ 1.00            
Minimum adjusted EBITDA     $ 1,000,000            
Bank United [Member] | Debt Instrument, Redemption, Period One [Member]                  
Debt Instrument [Line Items]                  
Minimum fixed cost coverage ratio future periods     1.5            
Bank United [Member] | Debt Instrument, Redemption, Period Two [Member]                  
Debt Instrument [Line Items]                  
Minimum fixed cost coverage ratio future periods     0.90            
Bank United [Member] | Debt Instrument, Redemption, Period Three [Member]                  
Debt Instrument [Line Items]                  
Minimum fixed cost coverage ratio future periods     0.95            
Bank United [Member] | Debt Instrument, Redemption, Period Four [Member]                  
Debt Instrument [Line Items]                  
Minimum fixed cost coverage ratio future periods     1.5            
BNB Bank [Member] | PPP Loan [Member]                  
Debt Instrument [Line Items]                  
Debt instrument, face amount               $ 4,795,000  
Debt instrument, interest rate, stated percentage               1.00%  
Revolving Credit Facility [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity $ 21,000,000               $ 30,000,000
Liquidity covenant eliminated 3,000,000                
Oustanding loans         21,000,000        
Revolving Credit Facility [Member] | Bank United [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity       $ 24,000,000          
Line of credit facility, maximum borrowing capacity       6,000,000          
Term loan [Member]                  
Debt Instrument [Line Items]                  
Debt instrument, face amount                 $ 10,000,000
Outstanding principal amount         $ 5,583,333        
Term loan [Member] | Bank United [Member]                  
Debt Instrument [Line Items]                  
Outstanding principal amount       $ 7,933,000          
Repayment of principal under agreement 750,000   $ 750,000            
Repayment of Principal Under Agreement 250,000   250,000            
Debt instrument, periodic payment, principal 200,000   $ 200,000            
Amendment fee $ 250,000                
Term loan [Member] | Bank United [Member] | Prime Rate [Member]                  
Debt Instrument [Line Items]                  
Prime rate Plus     2.50%   0.75%        
Debt Instrument, Description of Variable Rate Basis     Prime Rate            
Term loan [Member] | Bank United [Member] | Prime Rate Period Two Months [Member]                  
Debt Instrument [Line Items]                  
Prime rate Plus     5.00%            
Term loan [Member] | Bank United [Member] | Prime Rate Period Three [Member]                  
Debt Instrument [Line Items]                  
Prime rate Plus     6.00%            
Term loan [Member] | Bank United [Member] | Prime Rate Period Four [Member]                  
Debt Instrument [Line Items]                  
Prime rate Plus     7.00%            
Term loan [Member] | Bank United [Member] | Prime Rate Period Five [Member]                  
Debt Instrument [Line Items]                  
Prime rate Plus     8.00%