XML 33 R23.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Details Narrative)
 3 Months Ended 12 Months Ended
Sep. 30, 2023
USD ($)
Feb. 01, 2023
USD ($)
shares
Nov. 01, 2021
USD ($)
Sep. 30, 2021
USD ($)
Jan. 01, 2019
USD ($)
$ / shares
shares
Mar. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Jan. 31, 2024
USD ($)
Line of Credit Facility [Line Items]                
Debt conversion, amount   $ 900,000            
Debt conversion, shares | shares   1,800,000            
John H. Schwan [Member]                
Line of Credit Facility [Line Items]                
Loan and interest payable           $ 300,000 $ 1,300,000 $ 1,000,000
Notes payable - related party         $ 1,600,000      
Debt conversion, amount         600,000      
Loan decreased, amount         $ 1,000,000      
John H. Schwan [Member] | Common Stock [Member]                
Line of Credit Facility [Line Items]                
Debt conversion, shares | shares         181,000      
Share price (in dollars per share) | $ / shares         $ 3.32      
Term Loan [Member]                
Line of Credit Facility [Line Items]                
Loan amount           700,000 700,000  
Loan and interest payable           700,000 700,000  
Deferred financing costs           30,000 30,000  
Line Financial Agreement [Member]                
Line of Credit Facility [Line Items]                
Debt instrument interest rate 0.385%              
Debt instrument renewal fee $ 50,000              
Line Financial Agreement [Member] | Term Loan [Member]                
Line of Credit Facility [Line Items]                
Debt face amount $ 731,000              
Repayments of debt           $ 15,000    
Debt instrument interest rate 1.45%              
Short term debt $ 206,000              
Line Financial Agreement [Member]                
Line of Credit Facility [Line Items]                
Debt instrument reference rate           8.50%    
Debt instrument, basis spread on variable rate       1.95%        
Periodic monthly installments       48        
Repayments of debt     $ 15,000          
Monitoring fees percentage       4.62%        
Debt instrument fee amount percent       1.25%        
Debt Instrument, covenant, tangible net worth $ 4,000,000              
Line Financial Agreement [Member] | Maximum [Member]                
Line of Credit Facility [Line Items]                
Capital expenditures amount             1,000,000  
Revolving Credit Facility [Member]                
Line of Credit Facility [Line Items]                
Line of credit balance           $ 5,556,000 $ 4,991,000  
Revolving Credit Facility [Member] | Line Financial Agreement [Member]                
Line of Credit Facility [Line Items]                
Debt instrument interest rate 7.82%              
Revolving Credit Facility [Member] | Line Financial Agreement [Member] | Line Financial [Member]                
Line of Credit Facility [Line Items]                
Maximum borrowing capacity       $ 6,000,000        
Term Loan Facility [Member] | Line Financial Agreement [Member] | Line Financial [Member]                
Line of Credit Facility [Line Items]                
Debt face amount       $ 731,250