XML 54 R41.htm IDEA: XBRL DOCUMENT v3.22.0.1
Notes Payable Non-Convertible (Details) - USD ($)
1 Months Ended 6 Months Ended 12 Months Ended
Dec. 20, 2021
Nov. 17, 2020
Jan. 31, 2022
Jan. 31, 2021
Jul. 31, 2021
Feb. 04, 2022
Oct. 22, 2018
Notes Payable Non-Convertible (Details) [Line Items]              
Discount on promissory note     $ 1,605,000 $ 859,000      
Amortized cost     1,294,201        
Debt discount outstanding     0   $ 5,355,322    
Principal amount $ 3,500,000            
Accrued interest 187,442            
Amendment fees $ 1,418,744   1,418,744        
Proceeds to Fund Acquisitions     6,000,000     $ 10,000,000  
Extinguishment of debt     5,479,865        
Debt discount     $ 4,061,121        
Secured loan           $ 10,000,000  
Credit agreement, description     1.Maximum Allowed - Senior Leverage Ratio of 4.06 to 1.00 2.Minimum Allowed - EBITDA of $912,6653.Minimum Allowed - Liquidity of $1,500,000  4.Maximum Allowed - Capital Expenditures of $94,798 5.Minimum Allowed – Fixed Charge Coverage Ratio of 1.5 to 1.00        
November 17,2024 [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Interest rate of LIBOR     12.00%        
August 04,2023 [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Interest rate of LIBOR     12.00%        
Nonconvertible Debt [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Promissory note             $ 50,000
Annual interest rate             8.00%
Nonconvertible Debt [Member] | Secured promissory note [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Principal amount outstanding     $ 50,000   $ 50,000    
Minimum [Member] | November 17,2024 [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Interest rate of LIBOR     1.50%        
Minimum [Member] | August 04,2023 [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Interest rate of LIBOR     1.50%        
T3 Communications, Inc. [Member] | Credit Agreement and Notes [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Additional amount received   $ 6,000,000          
Loan increment   1,000,000          
Discount on promissory note   964,000          
Net proceeds   13,036,000          
Discounts cost   964,000          
Ownership percentage     100.00%        
T3 Communications, Inc. [Member] | Term Loan A Note [Member] | Credit Agreement and Notes [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Promissory note   10,500,000          
Secured loan   20,000,000          
Interest rate description of LIBOR     Term Loan A is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three.Term Loan B had a maturity date of December 31, 2021, and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). Term Loan B is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three. The Term Loan B was recapitalized under the revised A&R Term Loan A Note as indicated below. On December 20, 2021, T3 Nevada and Post Road entered into an amendment to the Credit Agreement (the “Amendment”) in connection with which T3 Nevada issued an Amended and Restated Term Loan A Note (the “A&R Term Loan A Note”) in replacement of the Term Loan A Note. Under the First Amendment, the Term Loan B Note principal of $3,500,000, accrued interest of $187,442, and amendment fee of $1,418,744 were recapitalized under the revised A&R Term Loan A Note. Pursuant to the First Amendment, the additional proceeds of $6,000,000 were used to fund the acquisition of SkyNet assets and for general corporate and working capital purposes as well as professional fees and other fees and expenses with respect to the transactions contemplated by the Amendment. The Company evaluated the amendment and the recapitalization of the notes and accounted for these changes as an extinguishment of debt and recognized a loss on extinguishment of debt of $5,479,865, the loss is composed of the full amortization debt discount of $4,061,121, and the amendment fees of $1,418,744. The A&R Term Loan A Note has maturity dates of November 17, 2024, and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). The principal balance and accrued PIK interest outstanding on the A&R Term Loan A Note were $22,168,515 and $78,937, respectively as of January 31, 2022.         
T3 Communications, Inc. [Member] | Term Loan B Note [Member] | Credit Agreement and Notes [Member]              
Notes Payable Non-Convertible (Details) [Line Items]              
Promissory note   $ 3,500,000          
Interest rate description of LIBOR     Term Loan B had a maturity date of December 31, 2021, and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). Term Loan B is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three.