XML 44 R35.htm IDEA: XBRL DOCUMENT v3.22.2.2
DEBT (Details Narrative)
3 Months Ended 72 Months Ended
Aug. 19, 2022
USD ($)
Apr. 12, 2022
USD ($)
Oct. 28, 2021
USD ($)
May 11, 2021
Apr. 10, 2020
USD ($)
Mar. 31, 2022
USD ($)
Mar. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Oct. 26, 2021
USD ($)
Mar. 24, 2016
USD ($)
Debt Instrument [Line Items]                    
Long-term debt and lease obligation           $ 367,572 $ 367,572 $ 422,595    
Long-term debt and lease obligation, current           $ 204,318 $ 204,318 $ 215,181    
Bank United [Member]                    
Debt Instrument [Line Items]                    
Maximum leverage ratio, period 1           7.30 7.30      
Maximum leverage ratio, period 2           6.30 6.30      
Maximum leverage ratio, period 3           5.0 5.0      
Maximum leverage ratio, period 4           4.0 4.0      
Payments of debt issuance costs             $ 846,000      
Debt issuance costs           $ 198,000 198,000      
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 debt service coverage ratio future periods               1.5    
Bank United [Member] | Debt Instrument, Redemption, Period Two [Member]                    
Debt Instrument [Line Items]                    
Minimum debt service coverage ratio future periods               0.95    
Bank United [Member] | Debt Instrument, Redemption, Period Four [Member]                    
Debt Instrument [Line Items]                    
Minimum debt service coverage ratio future periods               1.5    
Bank United [Member] | Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity     $ 21,000,000           $ 24,000,000 $ 30,000,000
Liquidity covenant eliminated     3,000,000              
Oustanding loans           21,000,000 21,000,000 $ 21,250,000    
Bank United [Member] | Term loan [Member]                    
Debt Instrument [Line Items]                    
Debt instrument, face amount                   $ 10,000,000
Repayment of principal under agreement     750,000              
Repayment of principal installment under agreement     250,000              
Debt instrument, periodic payment, principal     200,000              
Amendment fee     $ 250,000              
Aggregate principal amount           $ 3,883,333 $ 3,883,333 $ 4,483,333    
Bank United [Member] | Term loan [Member] | Subsequent Event [Member]                    
Debt Instrument [Line Items]                    
Repayment of principal under agreement   $ 750,000                
Repayment of principal installment under agreement   250,000                
Debt instrument, periodic payment, principal   $ 200,000                
Bank United [Member] | Term loan [Member] | Subsequent Event [Member] | Prime Rate [Member]                    
Debt Instrument [Line Items]                    
Prime rate Plus   2.50%                
Bank United [Member] | Term loan [Member] | Subsequent Event [Member] | Prime Rate One [Member]                    
Debt Instrument [Line Items]                    
Prime rate Plus   5.00%                
Bank United [Member] | Term loan [Member] | Subsequent Event [Member] | Prime Rate Period Two [Member]                    
Debt Instrument [Line Items]                    
Prime rate Plus   6.00%                
Bank United [Member] | Term loan [Member] | Subsequent Event [Member] | Prime Rate Period Three [Member]                    
Debt Instrument [Line Items]                    
Prime rate Plus   7.00%                
Bank United [Member] | Term loan [Member] | Subsequent Event [Member] | Prime Rate Period Four [Member]                    
Debt Instrument [Line Items]                    
Prime rate Plus   8.00%                
Bank United [Member] | Revolving Loan and Term Loan [Member]                    
Debt Instrument [Line Items]                    
Expiration date     Dec. 31, 2022 Jul. 31, 2022            
Interest rate           4.25% 4.25%      
Bank United [Member] | Revolving Loan and Term Loan [Member] | Prime Rate [Member]                    
Debt Instrument [Line Items]                    
Prime rate Plus           0.75%        
Bank United [Member] | Revolving Loan and Term Loan [Member] | Subsequent Event [Member]                    
Debt Instrument [Line Items]                    
Expiration date   Sep. 30, 2023                
Maximum leverage ratio 5.0                  
Losses incurred $ 566,024.81                  
Reserves 367,044.51                  
Expenses Under Agreement $ 795,997.06                  
BNB Bank [Member] | PPP Loan [Member]                    
Debt Instrument [Line Items]                    
Debt instrument, face amount         $ 4,795,000          
Debt instrument, interest rate         1.00%          
Debt instrument, term         2 years