XML 41 R28.htm IDEA: XBRL DOCUMENT v3.23.2
DEBT (Tables)
9 Months Ended
Jun. 30, 2023
Debt Instruments [Abstract]  
Schedule of classifications of non-revolving line of credit

Lines of Credit as of June 30, 2023:

Unpaid

Contractual

Net Carrying Value

Principal

Interest Rates

Contractual

Warrants

Related party lines of credit:

Current

Long Term

Balance

Cash

Maturity Date

issued

$4,022,986 non-revolving line of credit, amended December 12, 2022

$

3,293,289

$

$

4,022,986

12%

5/25/2024

383,141

$2,200,000 non-revolving line of credit, May 31, 2023

2,200,000

2,200,000

10.50%

8/31/2023

$2,650,000 non-revolving line of credit, May 10, 2023

12%

5/10/2025

Total related party lines of credit, net

$

5,493,289

$

$

6,222,986

Lines of credit:

$2,200,000 non-revolving line of credit, May 13, 2022

$

1,967,157

$

$

2,200,000

12%

11/13/2023

314,286

$1,350,000 non-revolving line of credit, May 10, 2023

409,632

900,000

12%

5/10/2025

83,142

$6,000,000 revolving line of credit, July 29, 2022

2,246,060

3,155,361

Greater of 4% or Prime

7/29/2024

Total lines of credit, net

$

1,967,157

$

2,655,692

$

6,255,361

Lines of Credit as of September 30, 2022:

Unpaid

Contractual

Net Carrying Value

Principal

Interest Rates

Contractual

Warrants

Related party lines of credit:

Current

Long Term

Balance

Cash

Maturity Date

issued

$4,022,986 non-revolving line of credit, April 25, 2022

(1)

$

$

2,575,753

$

4,022,986

12%

10/25/2023

383,141

Total related party lines of credit, net

$

$

2,575,753

$

4,022,986

Lines of credit:

$2,200,000 non-revolving line of credit, May 13, 2022

(2)

$

$

1,494,469

$

2,200,000

12%

11/13/2023

314,286

$6,000,000 revolving line of credit, July 29, 2022

3,030,516

4,543,560

Greater of 4% or Prime

7/29/2024

Total lines of credit, net

$

$

4,524,985

$

6,743,560

Schedule of interest expense related to the contractual interest coupon and the amortization of debt discounts on the convertible debentures

Three months ended June 30, 

Nine months ended June 30, 

2023

2022

2023

2022

Interest expense

$

364,604

$

247,622

$

1,037,499

$

502,310

Amortization of debt discounts

597,674

819,313

1,842,003

1,532,792

Total

$

962,278

$

1,066,935

$

2,879,502

$

2,035,102

Maturity analysis under the line of credit agreements for the fiscal years ended September 30,

2023

$

2,200,000

2024

9,378,347

2025

900,000

2026

2027

Lines of credit, related and non-related party

12,478,347

Less: Debt discount on lines of credit payable

(2,362,186)

Total Lines of credit payable, related and non-related party, net

$

10,116,161

Schedule of maturity analysis under line of credit agreements

Three months ended June 30, 

Nine months ended June 30, 

2023

2022

2023

2022

Interest expense

$

364,604

$

247,622

$

1,037,499

$

502,310

Amortization of debt discounts

597,674

819,313

1,842,003

1,532,792

Total

$

962,278

$

1,066,935

$

2,879,502

$

2,035,102

Maturity analysis under the line of credit agreements for the fiscal years ended September 30,

2023

$

2,200,000

2024

9,378,347

2025

900,000

2026

2027

Lines of credit, related and non-related party

12,478,347

Less: Debt discount on lines of credit payable

(2,362,186)

Total Lines of credit payable, related and non-related party, net

$

10,116,161