XML 54 R41.htm IDEA: XBRL DOCUMENT v3.22.2
Notes Payable Non-Convertible (Details) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Feb. 04, 2022
Dec. 20, 2021
Nov. 17, 2020
Apr. 30, 2022
Jul. 31, 2021
Oct. 22, 2018
Notes Payable Non-Convertible (Details) [Line Items]            
Base annual interest rate 0.00%          
Amortized cost       $ 1,294,201    
Debt discount outstanding       0 $ 5,355,322  
Principal amount   $ 3,500,000        
Amendment fees   1,418,744   1,418,744    
Proceeds to fund acquisitions $ 10,000,000     6,000,000    
Extinguishment of debt       5,479,865    
Debt discount       $ 4,061,121    
Secured loan 10,000,000          
Recognized in OID 250,000          
Debt issuance cost 220,000          
Principal balance 10,000,000          
Credit agreement, description       1.Maximum Allowed - Senior Leverage Ratio of 4.05 to 1.00 2.Minimum Allowed - EBITDA of $3,696,175       3.Minimum Allowed - Liquidity of $2,000,000       4.Maximum Allowed - Capital Expenditures of $94,798 (Quarterly)       5.Minimum Allowed - Fixed Charge Coverage Ratio of 1.5 to 1.00      6.Maximum Allowed - Churn of 3.00% at any time    
Aggregate amount $ 250,000          
Annual interest rate 18.00%          
Unsecured adjustable promissory notes       $ 2,000,000    
Term Loan C Note [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Accrued interest       $ 96,977    
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%    
Credit Agreement and Notes [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Transaction related expenses     $ 964,000      
Unsecured Promissory Notes [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Promissory note $ 1,800,000          
Unsecured Adjustable Promissory Notes [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Promissory note $ 200,000          
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      
Net proceeds     13,036,000      
Discounts cost     964,000      
Ownership percentage       100.00%    
Nonconvertible Debt [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Promissory note           $ 50,000
Base 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  
Term Loan A Note [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Principal amount       22,168,515    
Accrued interest       $ 302,425    
Term Loan A Note [Member] | T3 Communications, Inc. [Member] | Credit Agreement and Notes [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Promissory note     10,500,000      
Secured loan     20,000,000      
Term Loan B Note [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Accrued interest   $ 187,442        
Term Loan B Note [Member] | T3 Communications, Inc. [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.    
Term Loan A [Member] | T3 Communications, Inc. [Member] | Credit Agreement and Notes [Member]            
Notes Payable Non-Convertible (Details) [Line Items]            
Interest rate description of LIBOR       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%). 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.     
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%