XML 59 R46.htm IDEA: XBRL DOCUMENT v3.23.2
DEBT - Line of Credit - Narrative (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
May 31, 2023
May 10, 2023
May 09, 2023
Dec. 14, 2022
Sep. 07, 2022
Jul. 29, 2022
May 13, 2022
Apr. 25, 2022
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Sep. 30, 2022
Oct. 27, 2022
Apr. 13, 2022
Feb. 23, 2022
Line of Credit Facility [Line Items]                                
Related party, Unpaid Principal Balance                 $ 6,222,986   $ 6,222,986   $ 4,022,986      
Line of credit, Unpaid Principal Balance                 $ 6,255,361   $ 6,255,361          
Exercise price (in dollars per share)                 $ 5.80   $ 5.80   $ 5.82      
Allocated fair value of warrants as additional debt discount                 $ 5,383,175   $ 5,383,175   $ 5,300,033      
Long-term Debt                 10,116,161   10,116,161          
Interest expense                 962,278 $ 1,066,935 2,879,502 $ 2,035,102        
Maximum                                
Line of Credit Facility [Line Items]                                
Loan interest rate         4.00%                      
Minimum                                
Line of Credit Facility [Line Items]                                
Loan interest rate         0.00%                      
Non-revolving line of credit                                
Line of Credit Facility [Line Items]                                
Line of credit, Unpaid Principal Balance                         6,743,560      
Excel Non-Revolving Loan                                
Line of Credit Facility [Line Items]                                
Secured loan amount                         4,022,986      
Related party, Unpaid Principal Balance                         $ 4,022,986      
Interest rate                         12.00%      
RAT Non-Revolving Loan                                
Line of Credit Facility [Line Items]                                
Secured loan amount             $ 2,200,000   2,200,000   2,200,000   $ 2,200,000      
Line of credit, Unpaid Principal Balance                 $ 2,200,000   $ 2,200,000   $ 2,200,000      
Loan term             18 months                  
Interest rate             12.00%   12.00%   12.00%   12.00%      
Number of aggregate warrants             209,522                  
Exercise price (in dollars per share)             $ 5.25                  
Allocated fair value of warrants as additional debt discount             $ 2,975,261                  
Long-term Debt                 $ 2,234,356   $ 2,234,356   $ 2,301,260      
Interest expense                     670,146 118,970        
2023 Secured Loan                                
Line of Credit Facility [Line Items]                                
Secured loan amount                 $ 1,350,000   $ 1,350,000          
Loan term   24 months                            
Interest rate                 12.00%   12.00%          
Proceeds from loans                     $ 900,000          
Maximum borrowing capacity   $ 4,000,000             $ 2,650,000   $ 2,650,000          
Loan interest rate   12.00%                            
Number of aggregate warrants   369,517             83,142   83,142          
Exercise price (in dollars per share)   $ 4.33                            
Excel $2.2M Line of Credit                                
Line of Credit Facility [Line Items]                                
Related party, Unpaid Principal Balance                 $ 2,200,000   $ 2,200,000          
Interest rate 10.50%               10.50%   10.50%          
Proceeds from loans                     $ 2,200,000          
Maximum borrowing capacity $ 2,200,000               $ 2,200,000   2,200,000          
Revolving line of credit, July 29, 2022                                
Line of Credit Facility [Line Items]                                
Line of credit, Unpaid Principal Balance                 3,155,361   3,155,361   4,543,560      
Maximum borrowing capacity           $ 4,000,000     6,000,000   $ 6,000,000   $ 6,000,000 $ 6,000,000    
Line of credit, Accordion feature           $ 10,000,000                    
Loan interest rate                     4.00%   4.00%      
Number of aggregate warrants           296,329                    
Exercise price (in dollars per share)           $ 5.25                    
Allocated fair value of warrants as additional debt discount           $ 1,347,719                    
Cash payments           $ 22,000                    
Percentage of outstanding principal amount           1.00%                    
Long-term Debt                 3,196,581   $ 3,196,581   $ 4,587,255      
Interest expense                     1,068,425 0        
Excel Family Partners, LLLP | Excel Non-Revolving Loan                                
Line of Credit Facility [Line Items]                                
Secured loan amount               $ 4,022,986             $ 2,000,000 $ 1,500,000
Loan term   25 months 24 months 24 months       18 months                
Interest rate               12.00%                
Proceeds from loans               $ 2,000,000                
Number of aggregate warrants               383,141                
Exercise price (in dollars per share)               $ 5.25                
Long-term Debt                 4,352,871   4,352,871   4,226,181      
Interest expense                 325,226 331,548 1,080,945 331,548        
Excel Family Partners, LLLP | 2023 Secured Loan                                
Line of Credit Facility [Line Items]                                
Maximum borrowing capacity                 2,650,000   2,650,000          
Long-term Debt                 915,000   915,000   0      
Interest expense                     40,736 0        
Excel Family Partners, LLLP | Excel $2.2M Line of Credit                                
Line of Credit Facility [Line Items]                                
Loan term 90 days                              
Interest rate 10.50%                              
Maximum borrowing capacity $ 2,200,000               2,200,000   2,200,000          
Long-term Debt                 2,219,250   2,219,250   $ 0      
Interest expense                 $ 19,250 $ 0 $ 19,250 $ 0        
Eagle Investment Group, LLC. | Revolving line of credit, July 29, 2022                                
Line of Credit Facility [Line Items]                                
Number of Warrants for Each Investor           1                    
Number of aggregate warrants           191,570                    
Subordinated Lenders [Member] | Revolving line of credit, July 29, 2022                                
Line of Credit Facility [Line Items]                                
Number of aggregate warrants           104,759