XML 64 R50.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt (Details) - USD ($)
 12 Months Ended
Nov. 20, 2023
Sep. 30, 2023
Aug. 04, 2023
Jan. 04, 2023
Dec. 15, 2022
May 17, 2022
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2024
Mar. 31, 2024
Aug. 16, 2023
Dec. 31, 2019
Debt [Line Items]                        
Webster facility             Dec. 30, 2025          
Line of credit maximum borrowing facility                       $ 20,000,000
Term loan                       5,000,000
Equipment line of credit                       $ 2,000,000
Line of credit advance       $ 739,500 $ 877,913              
Principal payments       $ 8,804 $ 10,451              
Balloon due date       Dec. 30, 2025 Dec. 30, 2025              
Revolving line of credit, current             $ 10,804,000 $ 13,352,000        
Term loan             5,045,000          
Equipment line of credit remaining available             382,000          
Interest expense             1,391,000 780,000        
Amortization of deferred financing costs             $ 68,000 $ 65,000        
Actual fixed charge coverage ratio             1.31%          
Required fixed charge coverage ratio             0.95%          
Excess cash flow percentage             25.00%          
Description of sixth amendment             (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             7.55% 4.50%        
Amount of term loan           $ 5,000,000            
Capital expenditure line of credit           2,000,000 $ 383,000          
Borrowed against capital expenditure             739,500 $ 878,000        
Amendment fee paid $ 20,000   $ 10,000     $ 20,000            
Description of fifth amendment     ●On August 4, 2023, the Company entered into a Fifth Amendment that waived a default caused by the failure by the Company to meet the required Fixed Charge Coverage Ratio for the fiscal quarter ended March 31, 2023. Additionally, the amendment provided for a revised Fixed Charge Ratio for the fiscal quarters ending June 30, 2023, and September 30, 2023, and increased the amount of purchase money secured debt (such as finance leases) the Company is allowed to have outstanding at any time to $2,000,000. In connection with this amendment, the Company paid an amendment fee of $10,000.                  
Purchase money secured debt allowed     $ 2,000,000                  
Description of sixth amendment ●On November 20, 2023, the Company entered into a Sixth Amendment that waived defaults caused by our failure to achieve the required Fixed Charge Coverage Ratio of the Fifth Amendment and because we purchased capital expenditures (as defined) in excess of permitted amounts. This amendment further revised the Fixed Charge Coverage Ratio by requiring it to be calculated on a rolling period basis and not be less than, (a) 1.10x (as calculated on a six-months basis) for the fiscal quarter ending March 31, 2024 (b) 1.20x (as calculated on a nine-months basis) for the fiscal quarter ending June 30, 2024, and (iv) 1.25 (as calculated on a twelve-months basis) for all other fiscal quarters. This amendment also increased the Capital Expenditure limit to $2,500,000 in any fiscal year. In connection with these changes, the Company paid an amendment of $20,000.                      
Fixed charge coverage ratio 1.25%                      
Capital expenditure $ 2,500,000                      
Borrowing capacity under revolving loan             9,830,000          
Cumulative Advance total   $ 393,233                    
Closing costs   $ 25,233                    
Payment term loan   20 years                    
Projected semi-annual payments             $ 41,000          
Finance Lease, Liability, Statement of Financial Position [Extensible Enumeration]             finance lease payment          
Loan obligation             $ 22,000 30,000        
Notes proceeds             6,550,000          
Promissory notes             554,000          
Non-convertible subordinated notes             1,350,000          
Convertible subordinated notes             $ 4,812,000          
Convertible common stock per share (in Dollars per share)             $ 15          
Convertible subordinated notes             $ 2,080,000          
Convertible conversion price per share (in Dollars per share)             $ 9.3          
Related party notes amount paid               250,000        
November 2022 [Member]                        
Debt [Line Items]                        
Finance Lease, Liability             $ 884,000          
Maximum [Member]                        
Debt [Line Items]                        
Cumulative Advance total                     $ 934,553  
April 2022 [Member]                        
Debt [Line Items]                        
Excess cash flow payments               195,000        
November 2022 [Member]                        
Debt [Line Items]                        
Finance Lease, Liability               328,000        
Imputed interest rate             7.31%          
2016-2020 [Member]                        
Debt [Line Items]                        
Common stock, shares issued (in Shares)             35,508          
Revolving Line of Credit [Member]                        
Debt [Line Items]                        
Balloon amount on due date       $ 440,000 $ 512,000              
Connecticut Green Bank [Member]                        
Debt [Line Items]                        
Interest rate percentage prior to project completion   5.00%                    
Interest rate percentage upon project completion   5.75%                    
Fourth Amendment [Member]                        
Debt [Line Items]                        
Subordinated debt payment allowed subject to certain limitations               250,000        
Option [Member]                        
Debt [Line Items]                        
Convertible subordinated notes             $ 2,732,000          
Forecast [Member]                        
Debt [Line Items]                        
Fixed charge coverage ratio                 1.20% 1.10%    
Michael & Robert & Taglich Brothers Inc [Member]                        
Debt [Line Items]                        
Interest expense             472,000 $ 487,000        
Total related party debt             6,162,000          
Michael & Robert & Taglich Brothers Inc [Member] | Annual Intrest Rate 6 % [Member]                        
Debt [Line Items]                        
Total related party debt             $ 2,732,000          
Annual interest rate             6.00%          
Michael & Robert & Taglich Brothers Inc [Member] | Annual Rate 7% [Member]                        
Debt [Line Items]                        
Total related party debt             $ 2,080,000          
Annual interest rate             7.00%          
Michael & Robert & Taglich Brothers Inc [Member] | Annual Interest Rate 12% [Member]                        
Debt [Line Items]                        
Annual interest rate             12.00%          
Michael & Robert Taglich Inc [Member] | Annual Interest Rate 12% [Member]                        
Debt [Line Items]                        
Non-convertible subordinated notes             $ 1,350,000