XML 41 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Feb. 09, 2023
Jan. 06, 2023
Sep. 13, 2022
Jul. 13, 2022
Jun. 13, 2022
May 11, 2022
Apr. 14, 2022
Apr. 06, 2022
Dec. 14, 2021
Nov. 04, 2020
Feb. 28, 2023
Dec. 19, 2022
Nov. 15, 2022
Sep. 28, 2022
Feb. 15, 2022
Feb. 28, 2021
Feb. 15, 2021
Feb. 28, 2019
Jun. 29, 2015
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Sep. 29, 2022
Dec. 31, 2021
Mar. 26, 2015
Debt payments                                       $ 100,000 $ 0        
2019 Cherokee Loan and Security Agreement                                                  
Principal balance                             $ 240,000   $ 220,000     0   $ 240,000   $ 240,000  
Delinquent fee charged                             8.00%                    
Loan amount                                   $ 200,000              
Interest expense                                       4,000 11,000        
Penalty                                 $ 20,000                
Annual interest rate on loan                                   18.00%              
Loan and Security Agreement with Cherokee Financial, LLC                                                  
Delinquent fee charged                             8.00%                    
Loan amount                                       0   1,000,000     $ 1,200,000
Interest expense                                       13,000 25,000        
Penalty                             $ 100,000                    
Annual oversight fee percentage                               1.00%                  
Fixed rate                               10.00%                  
Principal amount                             $ 1,000,000                    
Annual principal reduction payments                                       75,000          
Increased agreement extension amount                               $ 1,000,000                  
Crestmark Line of Credit                                                  
Interest expense                                       0 10,000        
Initial term                                     5 years            
Payment for line of credit                                             $ 34,000    
November 2020 Term Loan                                                  
Interest expense                                       1,000 1,000        
Term Loan                   $ 50,000                   50,000   50,000      
Loan interest rate                   7.00%                              
Extended loan maturity                   Feb. 04, 2021                              
SEPTEMBER 2022 HEALGEN LOAN & PROMISSORY NOTE [Member]                                                  
Loan interest rate                           1.00%                      
Debt payments                           $ 140,000                      
Increase in principal loan $ 965,000 $ 815,000                   $ 715,000 $ 700,000                        
Description of amendment Under this fourth amendment, the amount of the first payment (due February 15, 2023) was changed to $337,000 with payments of the same amount due on March 15, 2023 and April 15, 2023 Under this third amendment, the amount of the first payment (due February 15, 2023) was changed to $286,000 with payments of the same amount due on March 15, 2023 and April 15, 2023                   Under this second amendment, the amount of the first payment was changed to $251,000 with payments of the same amount due on March 15, 2023 and April 15, 2023 Under this first amendment, the loan maturity date was extended to April 15, 2023 and the first payment date was extended to February 15, 2023 and changed to $246,000                        
Promissory Note                           40,000                      
Total amount                           400,000                      
Payment for line of credit                                       34,000          
Net proceeds                           360,000                      
Balance of Healgen loan                                       0   715,000      
Payment to healgen against due amount                     $ 965,000                            
December 2021 Shareholder Loans                                                  
Interest expense                                       4,000 $ 1,000        
Loan interest rate                 7.00%                                
Additional funds                           40,000                      
Loan agreement amount     $ 225,000 $ 200,000 $ 175,000 $ 200,000 $ 125,000 $ 75,000 $ 75,000                     $ 125,000   $ 225,000      
Increase in principal loan     $ 25,000 $ 25,000   $ 75,000 $ 50,000 $ 25,000           $ 265,000                      
Principal reduction payment         $ 25,000