XML 50 R40.htm IDEA: XBRL DOCUMENT v3.23.2
Loan and Security Agreement (Details Narrative) - M and T Bank [Member] - USD ($)
3 Months Ended
Dec. 29, 2021
Dec. 29, 2021
Apr. 30, 2023
Apr. 30, 2022
Jan. 31, 2023
Statement [Line Items]          
Line of credit borrowing capacity     $ 5,500,000    
Line of credit expiration date     Jun. 30, 2024    
Debt instrument description   (i) greater than 2.00 but less than or equal to 2.25, 3.87 percentage point(s) above one-day (i.e., overnight) applicable Variable Loan Rate (as defined in the agreement); (ii) greater than 1.50 but less than or equal to 2.25, 3.37 percentage points above Variable Loan Rate; or (iii) 1.50 or less, 2.87 percentage points above applicable Variable Loan Rate. In all events set forth at subsections (i) through (iii) in the preceding sentence, if SOFR shall at any time be less than 0.25%, one-day SOFR shall be deemed to be 0.00% and the foregoing margins shall be applied to the Variable Loan Rates.      
Line of credit facility interest rate description     Advances under the line of credit are limited to eighty percent (80%) of eligible accounts receivable (which is subject to an agreed limitation and is further subject to certain asset concentration provisions) and fifty percent (50%) of eligible inventory (which is subject to an agreed dollar limitation). All advances under the line of credit are due upon maturity.    
Line of credit     $ 750,000   $ 890,000
Line of credit, interest incurred     $ 20,532 $ 16,110  
Multiple Disbursement Term Loan [Member]          
Statement [Line Items]          
Debt instrument description     if the Senior Funded Debt/EBITDA ratio is: (i) greater than 2.25 but less than or equal to 2.50, 4.12 percentage point(s) above one-day (i.e., overnight) SOFR (as defined); (ii) greater than 1.50 but less than or equal to 2.25, 3.62 percentage points above one-day SOFR; or (iii) 1.50 or less, 3.12 percentage points above one-day SOFR. In all events set forth at subsections (i) through (iii) in the preceding sentence, if SOFR shall at any time be less than 0.25%, one-day SOFR shall be deemed to be 0.25% and the foregoing margins shall be applied to the SOFR Index Floor.    
Line of credit, interest incurred     $ 119,709 $ 79,358  
Debt face amount $ 7,500,000 $ 7,500,000 5,818,974   6,206,905
Debt instrument payment terms 60        
Debt maturity date   Jan. 17, 2027      
Debt instrument unamortized discount     $ 54,552   $ 60,082