XML 49 R41.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Long-Term Debt - Additional Information (Details) - USD ($)
3 Months Ended 6 Months Ended
Dec. 05, 2023
Jan. 17, 2023
Mar. 31, 2024
Mar. 31, 2023
Mar. 31, 2024
Mar. 31, 2023
Sep. 30, 2023
Debt Instrument [Line Items]              
Interest expense on long term debt and finance lease liabilities     $ 200,000 $ 200,000 $ 400,000 $ 200,000  
Cash and cash equivalents     13,000,000   $ 13,000,000   $ 13,133,000
Debt covenant description         The Revolver has a floating per annum rate of interest equal to the Prime Rate, adjusted daily. Under the Loan Agreement, we are required to pay a non-utilization fee equal to 0.125% of any unused portion of the Revolver in excess of any letter of credit obligations.  The Term Loan and Revolver are secured by a first priority lien on substantially all of the Borrowers’ assets (other than certain customary excluded assets) and the Loan Agreement contains customary events of default, representations and warranties, and covenants that restrict the Borrowers’ ability to, among other things, incur additional indebtedness, other than permitted indebtedness, enter into mergers or acquisitions, sell or otherwise dispose of assets, or pay dividends, subject to customary exceptions. The Loan Agreement additionally contains financial covenants such that, as of the end of each of their fiscal quarters, beginning March 31, 2023, the Borrowers must maintain (i) a ratio of consolidated debt owed to Lender to consolidated EBITDA (as defined in the Loan Agreement) for such fiscal quarter, of not greater than 1.50 to 1.00, through December 31, 2024, based on a building four quarters (as described in the Loan Agreement), and then 1.00 to 1.00 each fiscal quarter thereafter, (ii) a ratio of (a) the total for such fiscal quarter of EBITDAR (as defined in the Loan Agreement) minus the sum of all income taxes paid in cash plus cash dividends/distributions plus maintenance Capital Expenditures (as defined in the Loan Agreement) plus management fees paid in cash, to (b) the sum for such fiscal quarter of (1) Interest Charges (as defined in the Loan Agreement) plus (2) required payments of principal on Debt (as defined in the Loan Agreement) (including the Term Loan, but excluding the Revolver) plus (3) operating lease/rent expense, of not less than 1.30 to 1.00 based on a building four quarters (as described in the Loan Agreement), and (iii) a consolidated working capital of current assets (excluding related party receivables and prepaid expenses) minus current liabilities of at least $35.0 million    
Finance leases     $ 106,000   $ 106,000   $ 114,000
Finance Lease, Liability, Statement of Financial Position [Extensible Enumeration]     us-gaap:DebtAndCapitalLeaseObligations   us-gaap:DebtAndCapitalLeaseObligations   us-gaap:DebtAndCapitalLeaseObligations
Term Loan              
Debt Instrument [Line Items]              
Carrying value of debt     $ 4,202,000   $ 4,202,000   $ 10,573,000
Loan and Security Agreement | UMB Bank, N.A. | Revolving Loan Facility              
Debt Instrument [Line Items]              
Loan facility available   $ 8,000,000          
Loan facility maturity date   Jan. 17, 2024          
Loan and Security Agreement | UMB Bank, N.A. | Term Loan              
Debt Instrument [Line Items]              
Debt instruments carrying value   $ 12,000,000          
Debt instrument maturity date   Jan. 17, 2028          
Interest rate     6.38%   6.38%    
Loan Agreement              
Debt Instrument [Line Items]              
EBITDA covenant         $ 1,000,000    
Carrying value of debt     $ 4,200,000   4,200,000    
Cash and cash equivalents     13,000,000   13,000,000    
Loan Agreement | Maximum              
Debt Instrument [Line Items]              
EBITDA covenant         $ 800,000    
Operating lease or rent expense ratio         1.30%    
Loan Agreement | Minimum              
Debt Instrument [Line Items]              
Consolidated working capital     35,000,000   $ 35,000,000    
Operating lease or rent expense ratio         1.00%    
Forbearance and Modification Agreement              
Debt Instrument [Line Items]              
Debt instruments carrying value $ 10,000,000            
Forbearance and Modification Agreement | Revolving Loan Facility              
Debt Instrument [Line Items]              
Amount drawn 5,600,000            
Forbearance and Modification Agreement | Term Loan              
Debt Instrument [Line Items]              
Debt instruments carrying value 4,400,000            
Forbearance and Modification Agreement | UMB Bank, N.A. | Revolving Loan Facility              
Debt Instrument [Line Items]              
Debt instruments carrying value     0   $ 0   0
Loan facility available $ 14,000,000            
Percentage of non-utilization fee 0.125%            
Line of credit outstanding amount     $ 300,000   $ 300,000   $ 0
Forbearance and Modification Agreement | UMB Bank, N.A. | Term Loan              
Debt Instrument [Line Items]              
Debt instruments carrying value $ 4,400,000            
Debt instrument maturity date Jan. 17, 2029            
Forbearance and Modification Agreement | Maximum              
Debt Instrument [Line Items]              
Operating lease or rent expense ratio         1.30%    
Forbearance and Modification Agreement | Maximum | UMB Bank, N.A. | Revolving Loan Facility              
Debt Instrument [Line Items]              
Loan facility maturity date Jan. 17, 2025            
Forbearance and Modification Agreement | Minimum              
Debt Instrument [Line Items]              
Operating lease or rent expense ratio         1.00%    
Forbearance and Modification Agreement | Minimum | UMB Bank, N.A. | Revolving Loan Facility              
Debt Instrument [Line Items]              
Expiration period 1 year            
Forbearance and Modification Agreement | Minimum | UMB Bank, N.A. | Term Loan              
Debt Instrument [Line Items]              
Debt instrument term 1 year