XML 62 R49.htm IDEA: XBRL DOCUMENT v3.23.1
Note 8 - Loans Payable - Outstanding Debt (Details) - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Total debt, gross $ 20,641,000 $ 7,185,000
Warrants (in shares) 1,731,499 196,079
Debt discount $ (3,069,000) $ (144,000)
Total debt, net 17,572,000 6,875,000
Less current maturities (4,499,000) 0
Long term debt $ 13,073,000 $ 6,875
Warrants (in shares) 1,731,499 196,079
Fair value   $ (166,000)
Total debt, gross   $ 7,019,000
Secured Convertible Special Loan Promissory Note [Member]    
Issuance Date   Aug. 17, 2016
Total debt, gross   $ 4,767,000
Maturity Date   Feb. 17, 2025
Warrants (in shares)   196,079
Maturity Date   Feb. 17, 2025
Issuance Date   Aug. 17, 2016
Warrants (in shares)   196,079
Paycheck Protection Program Loan from Small Business Administration [MEmber]    
Issuance Date   Dec. 30, 2019
Total debt, gross   $ 2,418
Maturity Date   Feb. 17, 2025
Warrants (in shares)   0
Maturity Date   Feb. 17, 2025
Issuance Date   Dec. 30, 2019
Warrants (in shares)   0
Acquisition Term Loan [Member]    
Issuance Date Jan. 17, 2022  
Total debt, gross $ 10,000,000  
Maturity Date Feb. 15, 2025  
Warrants (in shares) 833,334  
Maturity Date Feb. 15, 2025  
Issuance Date Jan. 17, 2022  
Warrants (in shares) 833,334  
Seller Note [Member]    
Issuance Date Jan. 17, 2022  
Total debt, gross $ 1,456,000  
Maturity Date Feb. 17, 2024  
Warrants (in shares) 0  
Maturity Date Feb. 17, 2024  
Issuance Date Jan. 17, 2022  
Warrants (in shares) 0  
Consolidation Term Loan [Member]    
Issuance Date Jan. 17, 2022  
Total debt, gross $ 7,185,000  
Maturity Date Feb. 15, 2025  
Warrants (in shares) 898,165  
Interest Rate   10.00%
Maturity Date Feb. 15, 2025  
Interest Rate   10.00%
Issuance Date Jan. 17, 2022  
Warrants (in shares) 898,165  
Term Loan with Related Party [Member]    
Issuance Date Oct. 31, 2022  
Total debt, gross $ 2,000,000  
Maturity Date Sep. 01, 2023  
Warrants (in shares) 0  
Maturity Date Sep. 01, 2023  
Issuance Date Oct. 31, 2022  
Warrants (in shares) 0