XML 45 R35.htm IDEA: XBRL DOCUMENT v3.22.4
15. LOAN (Tables)
3 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Schedule of loans outstanding

The following is a schedule of the Company's future loan payments and loan balance, net of debt discount, as of December 31, 2022:

 

($ in thousands)

 

Maturity Date

 

Rate

 

Debt Balance, Net

 

Master Equipment Financing Arrangement

 

Apr-25

 

13.80%

 

$

15,876

 

SPRE Commercial Group, Inc.

 

Aug-23

 

12.00%

 

 

1,332

 

Marquee Funding Partners

 

Jul-26 - Feb-27

 

13.00%

 

 

2,031

 

Auto & Equipment Loans

 

Oct-28

 

0.99-9.20%

 

 

364

 

Total Loans Outstanding

 

 

 

 

 

$

19,603

 

Less: current portion of long-term loans

 

 

 

 

 

 

(7,504

)

Long-term loans, excluding current portion

 

 

 

 

 

$

12,099

 

Schedule of principal amount of loan maturities due over the years

($ in thousands)

 

5-Year Loan Maturities

 

Outstanding Loan

 

FY 2023

 

 

FY 2024

 

 

FY 2025

 

 

FY 2026

 

 

FY 2027

 

 

Thereafter

 

 

Total

 

Master Equipment Financing Arrangement

 

$

4,329

 

 

$

6,508

 

 

$

5,222

 

 

$

 

 

$

 

 

$

 

 

$

16,059

 

SPRE Commercial Group, Inc.

 

 

1,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,332

 

Marquee Funding Partners

 

 

306

 

 

 

458

 

 

 

521

 

 

 

593

 

 

 

153

 

 

 

 

 

 

2,031

 

Auto & Equipment Loans

 

 

44

 

 

 

67

 

 

 

70

 

 

 

74

 

 

 

59

 

 

 

50

 

 

 

364

 

Total principal amount of loan payments by fiscal year

 

$

6,011

 

 

$

7,033

 

 

$

5,813

 

 

$

667

 

 

$

212

 

 

$

50

 

 

$

19,786

 

Unamortized deferred financing costs and discounts on Master Equipment Financing Arrangement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(183

)

Total loan book value as of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

19,603