XML 93 R80.htm IDEA: XBRL DOCUMENT v3.24.4
Debt (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Jan. 04, 2024
Dec. 21, 2023
May 08, 2023
Sep. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Line of Credit Facility [Line Items]                
Interest expense             $ 220,000 $ 12,000
Repayment of line of credit, principal         $ 357,000 $ 11,849,000    
Loan Agreement [Member]                
Line of Credit Facility [Line Items]                
Repayment of line of credit, principal             $ 194,000  
Loan Agreement [Member] | Subsequent Event [Member]                
Line of Credit Facility [Line Items]                
Repayment of line of credit, principal $ 194,000              
Payment for termination fee 150,000              
Business Loan and Security Agreement [Member] | Secured Promissory Note [Member]                
Line of Credit Facility [Line Items]                
Loan interest rate             44.00%  
Loan balance             $ 3,700,000  
Business Loan and Security Agreement [Member] | Secured Promissory Note [Member] | Lender One [Member]                
Line of Credit Facility [Line Items]                
Interest expense       $ 300,000 1,700,000      
Principal amount   $ 2,000,000            
Loan periodic payment   $ 102,857            
Loan maturity date   Jul. 05, 2024            
Stock issuance costs   $ 300,000            
Discount amortization       300,000 1,700,000      
Business Loan and Security Agreement [Member] | Secured Promissory Note [Member] | Lender Two [Member]                
Line of Credit Facility [Line Items]                
Interest expense       300,000 1,700,000      
Principal amount   2,000,000            
Loan periodic payment   $ 102,857            
Loan maturity date   Jul. 05, 2024            
Stock issuance costs   $ 300,000            
Discount amortization       $ 300,000 1,700,000      
Business Loan and Security Agreement [Member] | Agile Lending LLC [Member] | Secured Promissory Note [Member]                
Line of Credit Facility [Line Items]                
Principal amount   2,000,000            
Loan periodic payment   $ 102,857            
Loan maturity date   Jul. 05, 2024            
Loans default interest rate   5.00%            
Business Loan and Security Agreement [Member] | Cedar Advance LLC [Member] | Secured Promissory Note [Member]                
Line of Credit Facility [Line Items]                
Loan periodic payment   $ 102,857            
Loan maturity date   Jul. 05, 2024            
Loans default interest rate   5.00%            
Loan And Security Agreement [Member] | MidCap Business Credit LLC [Member]                
Line of Credit Facility [Line Items]                
Repayment of line of credit, principal 400,000              
Payment for termination fee 200,000              
Line of credit, interest $ 200,000              
Loss related to prepayment fees and deferred financing costs         $ 300,000      
Revolving Credit Facility [Member] | Loan Agreement [Member] | MidCap Business Credit LLC [Member]                
Line of Credit Facility [Line Items]                
Line of credit maximum borrowing capacity     $ 6,500,000          
Line of credit maturity date     May 08, 2026          
Debt Instrument, Interest Rate Terms     Advances under the Loan Agreement bear interest at the 30-Day Adjusted Term Secured Overnight Financing Rate (“SOFR”), set monthly on the first day of the month based on 30-Day Term SOFR plus a spread adjustment of 15 basis points and subject to a floor of 2.25%, plus 4.00% calculated and charged monthly in arrears. In the event of a called event of default, a default interest rate of 3.00% percent shall be added to the aforementioned rate.          
Line of Credit Facility, Current Borrowing Capacity     $ 650,000          
Line of Credit Facility, Capacity Available for Trade Purchases     $ 1,000,000.0          
Line of Credit Facility, Borrowing Capacity, Description     The borrowing base is up to 85% of accounts receivable, plus the least of (a) $1.0 million for inventory and (b) 85% of accounts receivable, less borrowing base reserve, if any, as defined in the Loan Agreement. The Loan Agreement also includes an Unused Line Fee Rate of 0.375% of the credit limit less all outstanding advances, which shall be paid on a monthly basis.          
Line of credit interest rate             5.50%  
Interest expense             $ 100,000  
Line of credit costs             200,000  
Line of credit balance             $ 200,000