XML 54 R42.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Details Narrative)
12 Months Ended
Jan. 03, 2025
USD ($)
Sep. 30, 2023
USD ($)
Nov. 01, 2021
USD ($)
Sep. 30, 2021
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Jan. 31, 2024
USD ($)
Line of Credit Facility [Line Items]              
Line of credit         $ 6,000,000    
John H. Schwan [Member]              
Line of Credit Facility [Line Items]              
Loan and interest payable         300,000   $ 1,000,000
Due to related parties         300,000 $ 1,300,000  
Interest rate           6.00%  
Subsequent Event [Member]              
Line of Credit Facility [Line Items]              
Line of credit reduced $ 6,000,000            
Term Loan [Member]              
Line of Credit Facility [Line Items]              
Loan amount         600,000 $ 700,000  
Loan and interest payable         600,000 700,000  
Deferred financing costs         $ 17,000 41,000  
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          
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         7.50%    
Debt instrument, basis spread on variable rate       1.45%      
Periodic monthly installments     48        
Periodic payment     $ 15,000        
Monitoring fees percentage       4.62%      
Renewal fee       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         $ 6,578,000 $ 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