XML 61 R48.htm IDEA: XBRL DOCUMENT v3.23.1
Note 8 - Loans Payable (Details Textual) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Feb. 11, 2023
Oct. 31, 2022
Feb. 17, 2022
May 13, 2021
Mar. 27, 2021
Apr. 27, 2020
Jun. 30, 2018
Dec. 31, 2022
Dec. 31, 2021
Feb. 17, 2023
Feb. 19, 2020
Gain (Loss) on Extinguishment of Debt, Total               $ (0) $ 1,552    
Gain (Loss) on Settlement of Debt               $ (237) 3,449    
Lender Warrant [Member]                      
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares)     1,731,499         1,731,499      
Warrants and Rights Outstanding, Term (Year)     5 years         5 years      
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share)     $ 6.00         $ 6.00      
Warrant or Right Outstanding, Fair Value Per Warrant (in dollars per share)               $ 2.4387      
Acquisition Term Loan [Member]                      
Debt Instrument, Interest Rate, Cash Interest     8.00%                
Debt Instrument, Unamortized Discount, Total               $ 2,032      
Proceeds from Issuance of Long-Term Debt, Total               9,868 0    
Seller Note [Member]                      
Debt Instrument, Interest Rate, Cash Interest     0.59%                
Gain (Loss) on Settlement of Debt               (0) 1,538    
Seller Note [Member] | Subsequent Event [Member]                      
Debt Instrument, Interest Rate, Cash Interest                   4.60%  
Consolidation Term Loan [Member]                      
Debt Instrument, Interest Rate, Cash Interest     10.00%                
Debt Instrument, Face Amount                 $ 7,185    
Debt Instrument, Interest Rate, Stated Percentage                 10.00%    
Percentage of Warrant Covered by Debt                 75.00%    
Number of Warrants Covered by Debt (in shares)                 898,165    
Gain (Loss) on Extinguishment of Debt, Total                 $ (295)    
Debt Instrument, Unamortized Discount, Total               $ 2,190      
Term Loan with Related Party [Member]                      
Debt Instrument, Interest Rate, Cash Interest   12.50%                  
Secured Promissory Note [Member]                      
Debt Instrument, Face Amount     $ 2,500                
Debt Instrument, Interest Rate, Stated Percentage     0.59%                
Debt Instrument, Periodic Payment, Total     $ 104                
Secured Promissory Note [Member] | Subsequent Event [Member]                      
Debt Instrument, Interest Rate, Stated Percentage 4.60%                    
Debt Instrument, Periodic Payment, Total $ 104                    
Senior Secured Term Loan [Member]                      
Debt Instrument, Face Amount                 4,767    
Secured Convertible Loan [Member]                      
Debt Instrument, Face Amount                 2,418    
Acquisition Loan With Slipstream [Member]                      
Debt Instrument, Interest Rate, Stated Percentage               8.00%      
Percentage of Warrant Covered by Debt               50.00%      
Number of Warrants Covered by Debt (in shares)               833,334      
Proceeds from Loans               $ 10,000      
Proceeds from Loans, Net               9,950      
Acquisition and Consolidation Term Loans [Member]                      
Interest Expense, Debt, Total               1,267      
Term Loan 2022 [Member]                      
Debt Instrument, Face Amount   $ 2,000                  
Debt Instrument, Interest Rate, Stated Percentage   12.50%                  
Debt Instrument, Periodic Payment, Total   $ 270                  
Proceeds from Issuance of Long-Term Debt, Total               $ 2,000 0    
Loan and Security Agreement [Member]                      
Gain (Loss) on Extinguishment of Debt, Total         $ 26            
Debt Instrument, Unamortized Discount, Total         133            
Debt Instrument, Fee Amount         $ 69            
Secured Disbursed Escrow Promissory Note [Member]                      
Proceeds from Issuance of Long-Term Debt, Total             $ 264        
Paycheck Protection Program Loan from Small Business Administration [MEmber]                      
Debt Instrument, Interest Rate, Stated Percentage           1.00%          
Gain (Loss) on Extinguishment of Debt, Total                 1,552    
Proceeds from Issuance of Unsecured Debt           $ 1,552          
Debt Instrument, Term (Year)           2 years          
Amended and Restated Seller Note from Acquisition of Allure [Member]                      
Debt Instrument, Face Amount                     $ 1,637
Debt Instrument, Interest Rate, Stated Percentage                     3.50%
Repayments of Debt       $ 100         100    
Gain (Loss) on Settlement of Debt                 1,624    
Amended and Restated Seller Note Principal [Member]                      
Gain (Loss) on Settlement of Debt                 1,538    
Amended and Restated Seller Note Related Interest [Member]                      
Gain (Loss) on Settlement of Debt                 $ 86