XML 76 R57.htm IDEA: XBRL DOCUMENT v3.21.2
Notes Payable Non-Convertible (Details) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Oct. 14, 2020
Apr. 10, 2020
Nov. 17, 2020
Aug. 02, 2020
Apr. 30, 2021
Jul. 31, 2021
Jul. 31, 2020
May 07, 2021
Apr. 15, 2021
Mar. 31, 2021
Apr. 22, 2020
Feb. 26, 2020
Jun. 14, 2019
Oct. 22, 2018
Apr. 30, 2018
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note           $ 1,529,754                  
Principal amount outstanding     $ 30,000     0 $ 30,000   $ 62,500            
Credit facility           14,000,000                  
Accrued interest     2,604             $ 1,965          
Unsecured promissory notes, description         the Company recognized a gain on settlement of debt of $63,108. In addition, on April 15, 2021, the SBA informed the Company that the total outstanding balance of $86,000 and accrued interest of $836 were forgiven. At the time of the forgiveness, the Company recognized a gain on settlement of debt of $86,836. Subsequently, on May 13, 2021, the SBA informed the Company that the total outstanding balance of $213,100 and accrued interest of $2,172 were forgiven. Subsequentially, on May 13, 2021, the Company recognized a gain on settlement of debt of $215,272.                    
Net proceeds           556,000                
Debt discount outstanding           $ 5,355,322                  
Covenants requirements, description           1.Maximum Allowed - Senior Leverage Ratio of 4.44 to 1.00 2.Minimum Allowed - EBITDA of $814,285 3.Minimum Allowed - Liquidity of $1,500,000 4.Maximum Allowed - Capital Expenditures of $94,798 5.Minimum Allowed - Fixed Charge Coverage Ratio of 1.5 to 1.00                   
Nonconvertible Debt [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note                           $ 50,000  
Annual interest rate                           8.00%  
Maturity date       Oct. 31, 2020                      
Principal amount outstanding           $ 0 7,500 $ 7,500              
Accrued interest               $ 1,136 $ 608            
Debt instrument, description of variable rate basis         The Notes had an effective annual interest rate of 1% and a maturity date of two years after the issuance date.                    
Nonconvertible Debt [Member] | Secured promissory note [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note                       $ 30,000      
Annual interest rate                       12.00%      
Principal amount outstanding           50,000 50,000                
Nonconvertible Debt [Member] | Unsecured Promissory Notes One [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note                     $ 62,500        
Principal amount outstanding           0 62,500                
Nonconvertible Debt [Member] | Unsecured Promissory Notes Two [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note                     $ 86,000        
Principal amount outstanding           0 86,000                
Nonconvertible Debt [Member] | Unsecured Promissory Notes Three [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note         $ 213,100                    
Principal amount outstanding           0 213,100                
T3 Communications, Inc. [Member] | Credit Agreement and Notes [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Principal amount outstanding           1,487,000                  
Credit facility           14,000,000                  
Additional amount received     6,000,000                        
Loan increment     1,000,000                        
Transaction related expenses     964,000                        
Net proceeds     13,036,000                        
Discounts cost     964,000                        
Purchase price for the merger of Nexogy           9,452,000                  
Purchase price and transaction fees           1,190,000                  
Deferred financing cost           464,000                  
Legal fees           $ 430,000                  
Ownership percentage           100.00%                  
T3 Communications, Inc. [Member] | Nonconvertible Debt [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note                             $ 650,000
Annual interest rate                             0.00%
Maturity date Oct. 31, 2020                            
Late fee $ 3,250                            
Principal amount outstanding     700,000     $ 0 700,000                
T3 Communications, Inc. [Member] | Nonconvertible Debt [Member] | Secured promissory note [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note                             $ 500,000
Annual interest rate   5.75%                          
Maturity date   Apr. 10, 2022                          
Principal amount outstanding     600,000     $ 0 $ 600,000                
Credit facility   $ 600,000                          
Unsecured promissory notes, description     11,115                        
T3 Communications, Inc. [Member] | Term Loan A Note [Member] | Credit Agreement and Notes [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note     10,500,000                        
Secured loan     20,000,000                        
Interest rate description of LIBOR           The Term Loan A and Delayed Draw Term Notes have maturity dates of November 17, 2024, and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). Term Loan A is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three. The principal balance and accrued PIK interest outstanding on the note were $10,500,000 and $382,270, respectively as of July 31, 2021.                   
T3 Communications, Inc. [Member] | Term Loan B Note [Member] | Credit Agreement and Notes [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note     $ 3,500,000                        
Interest rate description of LIBOR           Term Loan B has a maturity date of December 31, 2021, and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). Term Loan B is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three. The principal balance and accrued PIK interest outstanding on the note were $3,500,000 and $127,423, respectively as of July 31, 2021.                   
Stock Purchase Agreement [Member] | Nonconvertible Debt [Member]                              
Notes Payable Non-Convertible (Details) [Line Items]                              
Promissory note                         $ 17,500    
Annual interest rate                         8.00%    
Acquire minority interest percentage                         12.00%