XML 51 R41.htm IDEA: XBRL DOCUMENT v3.23.1
DEBT (Details Narrative)
3 Months Ended 84 Months Ended
Mar. 23, 2023
USD ($)
Mar. 31, 2023
USD ($)
Mar. 31, 2022
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Mar. 24, 2016
USD ($)
Debt Instrument [Line Items]            
Current portion of line of credit   $ 1,920,000   $ 1,920,000 $ 1,200,000  
Line of credit   19,080,000   19,080,000 19,800,000  
Financing leases and notes payable   163,254   163,254 207,414  
Financing leases and notes payable current   114,508   $ 114,508 136,433  
Payments of debt issuance costs   $ 54,334      
Prime Rate [Member]            
Debt Instrument [Line Items]            
Debt Instrument, Interest Rate, Stated Percentage   8.00%   8.00%    
Term loan [Member]            
Debt Instrument [Line Items]            
Aggregate principal balance   $ 983,333   $ 983,333 1,583,333  
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       $ 962,000    
Debt issuance costs   $ 119,000   $ 119,000    
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   1.5    
Bank United [Member] | Debt Instrument, Redemption, Period Two [Member]            
Debt Instrument [Line Items]            
Minimum debt service coverage ratio future periods   0.95   0.95    
Bank United [Member] | Debt Instrument, Redemption, Period Three [Member]            
Debt Instrument [Line Items]            
Minimum debt service coverage ratio future periods   1.5   1.5    
Bank United [Member] | Revolving Credit Facility [Member]            
Debt Instrument [Line Items]            
Line of credit facility, maximum borrowing capacity           $ 30,000,000
Amendment fee $ 250,000          
Outstanding loans   $ 21,000,000   $ 21,000,000 $ 21,000,000  
Current portion of line of credit   1,920,000   1,920,000    
Line of credit   $ 19,080,000   $ 19,080,000    
Bank United [Member] | Revolving Credit Facility [Member] | Period One [Member]            
Debt Instrument [Line Items]            
Line of credit facility, maximum borrowing capacity 20,520,000          
Bank United [Member] | Revolving Credit Facility [Member] | Period Two [Member]            
Debt Instrument [Line Items]            
Line of credit facility, maximum borrowing capacity 19,800,000          
Bank United [Member] | Revolving Credit Facility [Member] | Period Three [Member]            
Debt Instrument [Line Items]            
Line of credit facility, maximum borrowing capacity 19,080,000          
Bank United [Member] | Revolving Credit Facility [Member] | Period Four [Member]            
Debt Instrument [Line Items]            
Line of credit facility, maximum borrowing capacity 18,360,000          
Bank United [Member] | Revolving Credit Facility [Member] | Period Five [Member]            
Debt Instrument [Line Items]            
Line of credit facility, maximum borrowing capacity 17,640,000          
Bank United [Member] | Revolving Credit Facility [Member] | First Installment [Member]            
Debt Instrument [Line Items]            
Amendment fee 116,667          
Bank United [Member] | Revolving Credit Facility [Member] | Second Installment [Member]            
Debt Instrument [Line Items]            
Amendment fee $ 133,333          
Bank United [Member] | Term loan [Member]            
Debt Instrument [Line Items]            
Debt instrument, face amount           $ 10,000,000
Bank United [Member] | Revolving Loan and Term Loan [Member]            
Debt Instrument [Line Items]            
Line of Credit Facility, Expiration Date Nov. 30, 2024          
Interest rate   11.50%   11.50%    
Bank United [Member] | Revolving Loan and Term Loan [Member] | Prime Rate [Member]            
Debt Instrument [Line Items]            
Prime rate Plus   3.50%