XML 41 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
10. LOAN (Tables)
3 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of loans outstanding

The following is a schedule of the Company's and loan balance, net of debt discount and future loan payments, as of December 31, 2023:

 

 

 

 

 

 

 

December 31, 2023

 

 

September 30, 2023

 

($ in thousands)

 

Maturity Date

 

Rate

 

Debt Balance, Net

 

 

Debt Balance, Net

 

Master Equipment Financing Arrangement

 

Apr-25

 

13.80%

 

$

10,076

 

 

$

11,603

 

Mortgage - Corporate Facility

 

Apr-25

 

10.00%

 

 

1,957

 

 

 

1,950

 

Marquee Funding Partners

 

Jul-26 - Feb-27

 

13.00%

 

 

1,616

 

 

 

1,725

 

Auto & Equipment Loans

 

Sep 24 - Dec -29

 

0.0-11.3%

 

 

819

 

 

 

625

 

Total Loans Outstanding

 

 

 

 

 

$

14,468

 

 

$

15,903

 

Less: current portion of long-term loans

 

 

 

 

 

 

(7,421

)

 

 

(6,992

)

Long-term loans, excluding current portion

 

 

 

 

 

$

7,047

 

 

$

8,911

 

 

Schedule of principal amount of loan maturities due over the years

($ in thousands)

 

5-Year Loan Maturities

 

Outstanding Loan

 

FY 2024

 

 

FY 2025

 

 

FY 2026

 

 

FY 2027

 

 

FY 2028

 

 

Thereafter

 

 

Total

 

Master Equipment Financing Arrangement

 

$

4,962

 

 

$

5,221

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

10,183

 

Mortgage - Corporate Facility

 

 

 

 

 

2,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,000

 

Marquee Funding Partners

 

 

349

 

 

 

521

 

 

 

592

 

 

 

154

 

 

 

 

 

 

 

 

 

1,616

 

Auto & Equipment Loans

 

 

154

 

 

 

215

 

 

 

206

 

 

 

115

 

 

 

92

 

 

 

36

 

 

 

818

 

Total principal amount of loan payments by fiscal year

 

$

5,465

 

 

$

7,957

 

 

$

798

 

 

$

269

 

 

$

92

 

 

$

36

 

 

$

14,617

 

Unamortized deferred financing costs and discounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(150

)

Total loan book value as of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

14,467