XML 63 R51.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Details) - USD ($)
1 Months Ended 12 Months Ended
Jan. 04, 2023
Dec. 15, 2022
Dec. 07, 2021
Jan. 01, 2021
Mar. 31, 2023
Feb. 28, 2023
May 17, 2022
Jun. 30, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Debt (Details) [Line Items]                          
Expires date                 Dec. 30, 2025        
Revolving line of credit loan                         $ 20,000,000
Term loan                         5,000,000
Equipment Line of Credit                         $ 2,000,000
Equipment line of credit remaining available                 $ 1,122,000        
Withdrawn amount                 878,000        
Interest expense                 780,000   $ 704,000    
Term loan             $ 5,000,000         $ 5,685,000  
Principal installments amount             59,524         67,679  
Amendment fee     $ 75,000         $ 10,000       20,000  
Excess cash flow percentage               25.00%          
Excess cash flow payments                 $ 208,000        
Revolving line of credit, current     20,000,000                    
Revolving loan     16,000,000                    
Increase in inventory sublimit     14,000,000                    
Original inventory     11,000,000                    
Amortizing amount of related party     $ 250,000                    
Generating proceeds             1,945,000            
Capital expenditure line of credit             2,000,000            
Amendment fee paid             $ 20,000            
Line of credit amount   $ 877,913                      
Due date         Dec. 30, 2025                
Webster facility, description                 (i) 3.50% and (ii) a rate per annum equal to the rate per annum published from time to time in the “Money Rates” table of the Wall Street Journal (or such other presentation within The Wall Street Journal as may be adopted hereafter for such information) as the base or prime rate for corporate loans at the nation’s largest commercial bank, less sixty-five hundredths (-0.65%) of one percent per annum.        
Average interest rate                 4.50% 3.50% 3.50%    
Loan obligation                 $ 30,000 $ 39,000 $ 39,000    
Notes proceeds                 $ 6,550,000        
Common stock, shares issued (in Shares)                 35,508        
Promissory notes                 $ 554,000        
Notes payable                       6,012,000  
Accrued interest                       $ 400,000  
Related party convertible amount       $ 2,732,000                  
Subordinated debt                 250,000        
Principal payment                 250,000        
Interest expense                 $ 487,000 460,000      
Annual rate of interest description                 Approximately $2,732,000 of these notes have an annual rate of interest of 6%, $2,080,000 have an annual interest rate of 7% and $1,600,000 have an annual interest rate of 12%.        
Common Stock [Member]                          
Debt (Details) [Line Items]                          
Price per share (in Dollars per share)       $ 15                  
Subsequent Event [Member]                          
Debt (Details) [Line Items]                          
Line of credit amount $ 739,500                        
Principal payments         $ 8,804 $ 10,451              
Due date           Dec. 30, 2025              
April 2021 [Member]                          
Debt (Details) [Line Items]                          
Excess cash flow payments               $ 558,750          
April 2022 [Member]                          
Debt (Details) [Line Items]                          
Excess cash flow payments               $ 854,000          
November 2022 [Member]                          
Debt (Details) [Line Items]                          
Finance lease                 $ 328,000        
Imputed interest rate                 7.48%        
December 2021 [Member]                          
Debt (Details) [Line Items]                          
Finance lease                 $ 0 $ 263,000      
Interest rate                 4.20%        
Related Party [Member]                          
Debt (Details) [Line Items]                          
Related party convertible amount       $ 2,080,000                  
Price per share (in Dollars per share)       $ 9.3                  
Webster Facility [Member]                          
Debt (Details) [Line Items]                          
Debt                 $ 18,748,000        
Revolving loan                 13,352,000        
Loan amount                 $ 5,396,000