XML 44 R32.htm IDEA: XBRL DOCUMENT v3.22.1
Note 4 - Credit Arrangements (Details Textual)
3 Months Ended 6 Months Ended
Mar. 30, 2022
USD ($)
Jul. 28, 2021
USD ($)
Jun. 14, 2021
USD ($)
Aug. 20, 2020
USD ($)
Mar. 31, 2022
USD ($)
Mar. 31, 2021
USD ($)
Mar. 31, 2022
USD ($)
Mar. 31, 2021
USD ($)
Sep. 30, 2021
USD ($)
Apr. 20, 2020
USD ($)
May 14, 2018
USD ($)
May 11, 2018
USD ($)
$ / shares
shares
Derivative Liability, Noncurrent         $ 23,000   $ 23,000   $ 53,000      
Derivative, Gain (Loss) on Derivative, Net, Total             30,000 $ (19,000)        
Partners For Growth VL.P. [Member] | Warrant to Purchase Common Stock [Member]                        
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares                       66,000
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares                       $ 2.57
Exchange Price of Warrant                       $ 250,000
PFG V Debt [Member]                        
Long-term Debt, Gross         2,300,000   2,300,000          
Warrant Debt [Member]                        
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Issuances             156,000          
Burish Notes, Net of Discount [Member] | Fair Value, Inputs, Level 3 [Member]                        
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value, Ending Balance         0   0   0      
Paycheck Protection Program CARES Act [Member]                        
Debt Instrument, Face Amount                   $ 2,300,000    
Debt Instrument, Decrease, Forgiveness     $ 2,314,815                  
Debt Instrument, Interest Forgiven     $ 26,382                  
Promissory Note [Member] | Mediasite K.K. and Mitsui Sumitomo Bank [Member]                        
Debt Instrument, Interest Rate, Stated Percentage       0.46%                
Debt Instrument, Term (Year)       3 years                
Debt Instrument, Face Amount       $ 379,000                
Debt Instrument, Grace Period (Year)       3 years                
Partners For Growth VL.P. [Member]                        
Derivative Liability, Noncurrent         23,000   23,000   53,000      
Derivative, Gain (Loss) on Derivative, Net, Total         2,000 $ (14,000) $ 30,000 (19,000)        
Partners For Growth VL.P. [Member] | PFG V Debt [Member]                        
Debt Instrument, Term (Year)             3 years          
Amortization of Debt Discount (Premium)         0 14,000 $ 0 28,000        
Interest Expense, Debt, Total         0 13,000 $ 0 25,000        
Partners For Growth VL.P. [Member] | Warrant Debt [Member]                        
Debt Instrument, Term (Year)             5 years          
Accretion Expense         8,000 7,000 $ 15,000 13,000        
Partners For Growth VL.P. [Member] | Warrant Debt, PFG V [Member]                        
Long-term Debt, Total         213,000   213,000   198,000      
US Bank [Member] | Revolving Credit Facility [Member]                        
Debt Instrument, Interest Rate, Stated Percentage 1.45%                      
Line of Credit Facility, Maximum Borrowing Capacity $ 3,000,000 $ 3,000,000                    
Line of Credit Facility, Percent of Qualified Accounts Receivable Included in Borrowing Base   80.00%                    
Line of Credit Facility, Percent of Qualified Inventory Included in Borrowing Base   50.00%                    
Line of Credit Facility, Available Over-advance Included in Borrowing Base   $ 500,000                    
Debt Instrument, Basis Spread on Variable Rate 0.00%                      
Debt Instrument, Covenant, Fixed Charge Coverage Ratio   1.20                    
Debt Instrument, Covenant, Senior Cash Flow Coverage Ratio   3.00                    
Long-term Line of Credit, Total         0   0   0      
US Bank [Member] | Revolving Credit Facility [Member] | London Interbank Offered Rate (LIBOR) [Member]                        
Debt Instrument, Basis Spread on Variable Rate   1.35%                    
Mitsui Sumitomo Bank [Member]                        
Line of Credit Facility, Maximum Borrowing Capacity         410,000   410,000          
Term Loan [Member] | Partners For Growth VL.P. [Member] | Loan and Security Agreement 2018 [Member]                        
Long-term Debt, Total                     $ 2,500,000  
Debt Instrument, Fee Amount                       $ 150,000
Term Loan Tranche 1 [Member] | Partners For Growth VL.P. [Member] | Loan and Security Agreement 2018 [Member]                        
Long-term Debt, Total                     $ 2,000,000  
Debt Instrument, Interest Rate, Stated Percentage                     10.75%  
Term Loan Tranche 2 [Member] | Partners For Growth VL.P. [Member] | Loan and Security Agreement 2018 [Member]                        
Long-term Debt, Total                     $ 500,000  
Senior Notes [Member] | Partners For Growth VL.P. [Member] | PFG V Debt [Member]                        
Non-Cash Interest Expense, Debt         $ 0 $ 23,000 $ 0 $ 41,000        
Line of Credit [Member] | Mitsui Sumitomo Bank [Member]                        
Long-term Line of Credit, Total                 $ 0