XML 40 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Shareholders’ Equity (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 01, 2022
Jan. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Jan. 03, 2020
Jan. 31, 2022
Jun. 30, 2021
Jan. 31, 2021
Nov. 30, 2020
Sep. 30, 2022
Sep. 30, 2022
Dec. 31, 2021
Class of Stock [Line Items]                        
Purchase price of shares                    
Common Stock [Member]                        
Class of Stock [Line Items]                        
Number of shares issued                   56,250 81,250  
Chief Executive Officer [Member] | Restricted Stock [Member]                        
Class of Stock [Line Items]                        
Number of restricted stock grants           250,000            
Number of restricted shares vested           25,000            
Remaining shares subject to performance   225,000       225,000            
Chief Executive Officer [Member] | Restricted Stock [Member] | Trailing Twelve MonthEBITDA Equals Or Exceeds One Million [Member]                        
Class of Stock [Line Items]                        
Number of restricted shares vested   56,250                    
Chief Executive Officer [Member] | Restricted Stock [Member] | Common Shares Trade at or Above $5/share for Ten or More Consecutive Trading Days [Member]                        
Class of Stock [Line Items]                        
Number of restricted shares vested   56,250                    
Chief Executive Officer [Member] | Restricted Stock [Member] | Operating Cash Flow, Calculated Cumulatively From the Date of Employment, Equals or Exceeds $1.5 Million [Member]                        
Class of Stock [Line Items]                        
Number of restricted shares vested   56,250                    
Chief Executive Officer [Member] | Restricted Stock [Member] | Company is Able to Refinance Its Current Lender With a Traditional Lender [Member]                        
Class of Stock [Line Items]                        
Number of restricted shares vested   56,250                    
LF International Offering [Member] | Common Stock [Member]                        
Class of Stock [Line Items]                        
Number of shares issued         400,000              
Series A Preferred Stock [Member]                        
Class of Stock [Line Items]                        
Debt instrument convertible beneficial conversion feature         $ 2,500,000              
Preferred stock, dividend rate         8.00%              
Preferred stock, par value         $ 10              
Payments for dividend                   $ 67,000 $ 267,000  
Series A Preferred Stock [Member] | Investor [Member]                        
Class of Stock [Line Items]                        
Purchase price of shares         $ 1,000,000              
Conversion of debt, amount         $ 478,000              
Debt conversion of shares, shares         48,200              
Series A Preferred Stock [Member] | Additional Shares Offering [Member]                        
Class of Stock [Line Items]                        
Number of shares issued         200,000              
Convertible Series A Preferred Stock [Member] | Common Stock [Member]                        
Class of Stock [Line Items]                        
Convertible preferred stock, shares issued upon conversion 5,000,000                      
Common stock dividends, shares 1,300,000                      
Series B Preferred Stock [Member]                        
Class of Stock [Line Items]                        
Number of shares issued                 170,000      
Purchase price of shares                 $ 1,500,000      
Preferred stock, dividend rate                 8.00%      
Preferred stock, par value                 $ 10.00      
Preferred stock conversion price                 $ 1.00      
Proceeds from issuance of preferred stock                 $ 1,500,000      
Equity carrying value     $ 1,715,000             1,817,000 1,817,000 $ 1,715,000
Original carrying value                   1,500,000 1,500,000  
Accrued dividends                     270,000  
Preferred stock, accretion of redemption discount                     47,000  
Series C Preferred Stock [Member]                        
Class of Stock [Line Items]                        
Number of shares issued               170,000        
Purchase price of shares               $ 1,500,000        
Preferred stock, dividend rate               8.00%        
Preferred stock, par value               $ 10.00        
Preferred stock conversion price               $ 1.00        
Equity carrying value     1,630,000             1,698,000 1,698,000 $ 1,630,000
Convertible Series C Preferred Stock [Member] | Common Stock [Member]                        
Class of Stock [Line Items]                        
Convertible preferred stock, shares issued upon conversion 1,700,000                      
Common stock dividends, shares 300,000                      
Series D Preferred Stock [Member]                        
Class of Stock [Line Items]                        
Debt instrument convertible beneficial conversion feature     $ 300,000                  
Preferred stock, dividend rate     8.00%                  
Preferred stock, par value     $ 10                 $ 10
Equity carrying value     $ 1,512,000             $ 1,580,000 $ 1,580,000 $ 1,512,000
Advance from investor       $ 1,500,000                
Warrants to purchase shares     128,000                 128,000
Exercise price of warrants     $ 1.75                 $ 1.75
Percentage of variable price on VWAP     85.00%                 85.00%
Fair value of warrants                       $ 230,000
Series D Preferred Stock [Member] | Unrelated Third Party [Member]                        
Class of Stock [Line Items]                        
Proceeds from issuance of convertible preferred stock             $ 1,500,000          
Convertible Series D Preferred Stock [Member] | Common Stock [Member]                        
Class of Stock [Line Items]                        
Convertible preferred stock, shares issued upon conversion 1,700,000                      
Common stock dividends, shares 100,000                      
Stock Purchase Agreement [Member] | Series A Preferred Stock [Member]                        
Class of Stock [Line Items]                        
Number of shares issued         500,000              
Shares issued price per share         $ 10.00              
Proceeds from share issuance         $ 5,000,000