XML 50 R38.htm IDEA: XBRL DOCUMENT v3.21.2
Notes Payable Non-Convertible (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Nov. 17, 2020
Oct. 31, 2021
Jul. 31, 2021
Oct. 22, 2018
Notes Payable Non-Convertible (Details) [Line Items]        
Promissory note   $ 330,000 $ 330,000  
Annual interest rate   8.00% 8.00%  
Credit facility   $ 14,000,000    
Interest expense   776,521    
Debt discount outstanding   $ 4,578,801 $ 5,355,322  
Credit agreement, description   1.Maximum Allowed - Senior Leverage Ratio of 4.30 to 1.00    2.Minimum Allowed - EBITDA of $851,813     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%
Nonconvertible Debt [Member] | Secured promissory note [Member]        
Notes Payable Non-Convertible (Details) [Line Items]        
Principal amount outstanding   $ 50,000 $ 50,000  
T3 Communications, Inc. [Member] | Credit Agreement and Notes [Member]        
Notes Payable Non-Convertible (Details) [Line Items]        
Principal amount outstanding   1,487,000    
Additional amount received $ 6,000,000      
Loan increment 1,000,000      
Discount on promissory note 964,000      
Net proceeds 13,036,000      
Discounts cost 964,000      
Credit facility   14,000,000    
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] | 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 $520,389, respectively as of October 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 $173,463 respectively as of October 31, 2021.