XML 43 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Note 4 - Credit Arrangements (Details Textual)
3 Months Ended 6 Months Ended
Mar. 24, 2023
USD ($)
Nov. 16, 2022
USD ($)
$ / shares
shares
Sep. 30, 2022
USD ($)
Mar. 30, 2022
USD ($)
Jul. 28, 2021
USD ($)
Aug. 20, 2020
USD ($)
Mar. 31, 2023
USD ($)
$ / shares
shares
Mar. 31, 2022
USD ($)
Mar. 31, 2023
USD ($)
$ / shares
shares
Mar. 31, 2022
USD ($)
Mar. 24, 2026
Dec. 31, 2022
USD ($)
May 14, 2018
USD ($)
May 11, 2018
USD ($)
$ / shares
shares
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares             $ 2.24   $ 2.24          
Derivative, Gain (Loss) on Derivative, Net                 $ (0) $ 30,000        
Long-term Debt, Gross             $ 9,407,000   9,407,000          
Stock Issued During Period, Value, New Issues             3,000 $ 20,000 1,366,000 20,000        
Board of Directors Chairman [Member] | Stock With Subscription Agreement [Member]                            
Stock Issued During Period, Value, New Issues   $ 1,200,000                        
Stock Issued During Period, Shares, New Issues (in shares) | shares   1,176,471                        
Related Party [Member]                            
Notes Payable, Current     $ 0       $ 2,833,000   $ 2,833,000          
Warrant With Subscription Agreement [Member] | Board of Directors Chairman [Member]                            
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares   511,765         562,441   562,441          
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares   $ 1.02                        
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          
Loan and Security Agreement [Member]                            
Debt Instrument, Interest Rate, Stated Percentage   12.00%                        
Debt Instrument, Face Amount   $ 5,500,000                        
Debt Instrument, Number of Equal Installment   30                        
Debt Instrument, Fee, Percent   2.00%                        
Debt Instrument, Loan Premium, Percent of Loan Amount   20.00%                        
Debt Instrument, Covenant, Debt Coverage Ratio   1.15                        
Debt Instrument, Covenant, 6-month Billings Requirement, Tranche 1   $ 12,000,000                        
Debt Instrument, Covenant, 6-month Billings Requirement, Tranche 2   11,000,000                        
Debt Instrument, Covenant, 6-month Billings Requirement, Tranche 3   12,000,000                        
Debt Instrument, Covenant, 6-month EBITDA Burn Requirement, Tranche 1   6,000,000                        
Debt Instrument, Covenant, 6-month EBITDA Burn Requirement, Tranche 2   6,500,000                        
Debt Instrument, Covenant, 6-month EBITDA Burn Requirement, Tranche 3   7,000,000                        
Loan and Security Agreement [Member] | Related Party [Member]                            
Notes Payable, Current             1,800,000   1,800,000          
Security Agreement and Promissory Note [Member] | Board of Directors Chairman [Member]                            
Debt Instrument, Face Amount   $ 3,000,000                   $ 3,000,000    
Security Agreement and Promissory Note [Member] | Related Party [Member] | Board of Directors Chairman [Member]                            
Notes Payable, Current             1,000,000.0   1,000,000.0          
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                
Japanese Finance Corporation Promissory Note [Member]                            
Debt Instrument, Interest Rate, Stated Percentage 0.50%                          
Debt Instrument, Term (Year) 7 years                          
Debt Instrument, Face Amount $ 336,000                          
Notes Payable, Current             5,000   5,000          
Japanese Finance Corporation Promissory Note [Member] | Forecast [Member]                            
Debt Instrument, Interest Rate, Stated Percentage                     1.40%      
Loan Agreement [Member] | Mediasite K.K. and Resona Bank [Member]                            
Debt Instrument, Interest Rate, Stated Percentage     1.475%                      
Debt Instrument, Term (Year)     7 years                      
Debt Instrument, Face Amount     $ 415,000                      
Notes Payable, Current             65,000   65,000          
Debt Instrument, Periodic Payment, Total                 5,000          
Partners For Growth VL.P. [Member]                            
Derivative Liability, Noncurrent                       $ 0    
Derivative, Gain (Loss) on Derivative, Net             0 2,000 $ 0 30,000        
Partners For Growth VL.P. [Member] | PFG V Debt [Member]                            
Debt Instrument, Term (Year)                 3 years          
Partners For Growth VL.P. [Member] | Warrant Debt [Member]                            
Debt Instrument, Term (Year)                 5 years          
Accretion Expense             9,000 $ 8,000 $ 17,000 $ 15,000        
Warrant Debt, PFG V [Member] | PFG V Debt [Member]                            
Long-Term Debt, Total     229,000       $ 246,000   $ 246,000          
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                      
US Bank [Member] | Revolving Credit Facility [Member] | London Interbank Offered Rate (LIBOR) 1 [Member]                            
Debt Instrument, Basis Spread on Variable Rate         1.35%                  
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