XML 59 R45.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loan and Security Agreement (Details) - M&T Bank
$ in Thousands
12 Months Ended
Dec. 04, 2023
Dec. 29, 2021
USD ($)
Jan. 31, 2024
USD ($)
Jan. 31, 2023
USD ($)
The Credit Facility | Line of Credit        
Line of Credit Facility [Line Items]        
Total available borrowings     $ 5,500  
Outstanding balance on line of credit     0 $ 890
Incurred interest     47 132
The Credit Facility | Line of Credit | Maximum        
Line of Credit Facility [Line Items]        
Advances limit, percent of eligible accounts receivable 80.00%      
Advances limit, percent of eligible inventory 50.00%      
The Credit Facility | Line of Credit | Variable Rate Component One | Minimum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 2.25      
The Credit Facility | Line of Credit | Variable Rate Component One | SOFR        
Line of Credit Facility [Line Items]        
Basis spread on variable rate 3.25%      
The Credit Facility | Line of Credit | Variable Rate Component Two | Minimum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 1.50      
The Credit Facility | Line of Credit | Variable Rate Component Two | Maximum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 2.25      
The Credit Facility | Line of Credit | Variable Rate Component Two | SOFR        
Line of Credit Facility [Line Items]        
Basis spread on variable rate 2.75%      
The Credit Facility | Line of Credit | Variable Rate Component Three | Maximum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 1.50      
The Credit Facility | Line of Credit | Variable Rate Component Three | SOFR        
Line of Credit Facility [Line Items]        
Basis spread on variable rate 2.25%      
Multiple Disbursement Term Loan        
Line of Credit Facility [Line Items]        
Incurred interest     450 413
Original principal amount   $ 7,500 4,600 6,200
Amortization period (in months)   60 months    
Unamortized discount     $ 38 $ 60
Multiple Disbursement Term Loan | Variable Loan Rate        
Line of Credit Facility [Line Items]        
Measurement base percent 0.00%      
Multiple Disbursement Term Loan | Variable Rate Component One | Minimum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 2.25      
Multiple Disbursement Term Loan | Variable Rate Component One | Variable Loan Rate        
Line of Credit Facility [Line Items]        
Basis spread on variable rate 3.50%      
Multiple Disbursement Term Loan | Variable Rate Component Two | Minimum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 1.50      
Multiple Disbursement Term Loan | Variable Rate Component Two | Maximum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 2.25      
Multiple Disbursement Term Loan | Variable Rate Component Two | Variable Loan Rate        
Line of Credit Facility [Line Items]        
Basis spread on variable rate 3.00%      
Multiple Disbursement Term Loan | Variable Rate Component Three | Maximum        
Line of Credit Facility [Line Items]        
Senior Funded Debt/EBITDA ratio 1.50      
Multiple Disbursement Term Loan | Variable Rate Component Three | Variable Loan Rate        
Line of Credit Facility [Line Items]        
Basis spread on variable rate 2.50%