XML 44 R35.htm IDEA: XBRL DOCUMENT v3.22.2.2
DEBT (Details Narrative)
9 Months Ended 78 Months Ended
Nov. 10, 2022
USD ($)
Aug. 19, 2022
USD ($)
Apr. 12, 2022
USD ($)
Oct. 28, 2021
USD ($)
May 11, 2021
Apr. 10, 2020
USD ($)
Sep. 30, 2022
USD ($)
Sep. 30, 2022
USD ($)
Dec. 31, 2021
USD ($)
Oct. 26, 2021
USD ($)
Mar. 24, 2016
USD ($)
Debt Instrument [Line Items]                      
Long-term debt and lease obligation             $ 258,970 $ 258,970 $ 422,595    
Long-term debt and lease obligation, current             158,594 158,594 $ 215,181    
Bank United [Member]                      
Debt Instrument [Line Items]                      
Maximum leverage ratio, period 1                 7.30    
Maximum leverage ratio, period 2                 6.30    
Maximum leverage ratio, period 3                 5.0    
Maximum leverage ratio, period 4                 4.0    
Payments of debt issuance costs               908,000      
Debt issuance costs             174,219 174,219      
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 Three [Member]                      
Debt Instrument [Line Items]                      
Minimum debt service coverage ratio future periods                 1.5    
Bank United [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Maturity date Nov. 30, 2023                    
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     $ 750,000 750,000              
Repayment of principal installment under agreement     250,000 250,000              
Debt instrument, periodic payment, principal     $ 200,000 200,000              
Amendment fee       $ 250,000              
Aggregate principal amount             $ 2,433,333 $ 2,433,333 $ 4,483,333    
Bank United [Member] | Term loan [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Repayment of principal under agreement $ 200,000                    
Debt instrument, periodic payment, principal $ 250,000                    
Bank United [Member] | Term loan [Member] | Prime Rate [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Prime rate plus 3.50%                    
Bank United [Member] | Revolving Loan and Term Loan [Member]                      
Debt Instrument [Line Items]                      
Maturity date     Sep. 30, 2023 Dec. 31, 2022 Jul. 31, 2022            
Maximum leverage ratio   5.0                  
Losses incurred   $ 566,024.81                  
Reserves   367,044.51                  
Expenses under agreement   $ 795,997.06                  
Interest rate             12.25% 12.25%      
Bank United [Member] | Revolving Loan and Term Loan [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Maturity date Nov. 30, 2023                    
Bank United [Member] | Revolving Loan and Term Loan [Member] | Prime Rate [Member]                      
Debt Instrument [Line Items]                      
Prime rate plus     2.50%       6.00%        
Prime rate             6.25% 6.25%      
Bank United [Member] | Revolving Loan and Term Loan [Member] | Prime Rate One [Member]                      
Debt Instrument [Line Items]                      
Prime rate plus     5.00%                
Bank United [Member] | Revolving Loan and Term Loan [Member] | Prime Rate Period Two [Member]                      
Debt Instrument [Line Items]                      
Prime rate plus     6.00%                
Bank United [Member] | Revolving Loan and Term Loan [Member] | Prime Rate Period Three [Member]                      
Debt Instrument [Line Items]                      
Prime rate plus     7.00%                
Bank United [Member] | Revolving Loan and Term Loan [Member] | Prime Rate Period Four [Member]                      
Debt Instrument [Line Items]                      
Prime rate plus     8.00%                
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