XML 56 R43.htm IDEA: XBRL DOCUMENT v3.22.1
BANK FINANCING (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Jun. 16, 2020
Jun. 01, 2020
May 05, 2020
Jun. 18, 2019
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Mar. 31, 2021
Mar. 31, 2020
Jun. 02, 2020
Debt Instrument [Line Items]                      
Amortization expense         $ 10,000 $ 19,000 $ 36,000 $ 40,000      
Debt forgiveness             448,000        
Amortization of deferred financing costs         9,375 18,432 35,672 43,268 $ 61,699 $ 13,333  
Paycheck Protection Program [Member]                      
Debt Instrument [Line Items]                      
Debt forgiveness             448,000        
Revolving Credit Facility [Member]                      
Debt Instrument [Line Items]                      
Debt principal payments             450,000   30,000    
Revolving Credit Facility [Member] | Amortized Over One Year [Member]                      
Debt Instrument [Line Items]                      
Cost associated with Revolving credit facility deferred $ 74,000                    
Revolving Credit Facility [Member] | Off Peak Season [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, maximum amount outstanding during period 5,000,000.0                    
Revolving Credit Facility [Member] | Maximum [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, maximum amount outstanding during period 10,000,000.0                    
Crestmark Bank [Member] | Paycheck Protection Program [Member]                      
Debt Instrument [Line Items]                      
Proceeds from loan     $ 444,000                
Proceeds from loan     444,000                
IHC Facility [Member]                      
Debt Instrument [Line Items]                      
Interest expenses         34,000 41,000 120,000 103,000      
Loan balance         1,990,000   1,990,000   65,000    
Borrowings         510,000   510,000        
Two-Year Loan and Security Agreement [Member] | Revolving Credit Facility [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, maximum borrowing amount 10,000,000.0                    
Two-Year Loan and Security Agreement [Member] | IHC Facility [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, maximum amount outstanding during period                 65,000 0  
Interest expenses 1,000,000               $ 100,000 0.0  
Credit facility expiry date                 Jun. 15, 2022    
Inventory financing                 $ 2,500,000    
Deferred cost $ 38,000                    
Loan balance                 1,000,000    
Two-Year Loan and Security Agreement [Member] | IHC Facility [Member] | Interest Rate Per Month [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, interest rate during period 1.292%                    
Two-Year Loan and Security Agreement [Member] | IHC Facility [Member] | Interest Rate Per Annually [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, interest rate during period 15.51%                    
Two-Year Loan and Security Agreement [Member] | IHC Facility [Member] | Maximum [Member]                      
Debt Instrument [Line Items]                      
Inventory financing                 2,500,000    
Revolving Credit Facility [Member] | Crestmark Bank [Member]                      
Debt Instrument [Line Items]                      
Average loan balance $ 2,000,000                    
Interest expenses         106,000 100,000 202,000 151,000 $ 200,000 0.0  
Credit facility expiry date Jun. 15, 2022               Jun. 15, 2022    
Line of credit         6,637,000   6,637,000        
Revolving Credit Facility [Member] | Crestmark Bank [Member] | Interest Rate Floor [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, interest rate during period 8.75%                    
Revolving Credit Facility [Member] | Crestmark Bank [Member] | Prime Rate [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, interest rate during period 5.50%                    
Revolving Credit Facility [Member] | Crestmark Bank [Member] | Peak Selling Season Between January 1 and July 31 [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, maximum amount outstanding during period $ 5,000,000.0                    
Revolving Credit Facility [Member] | IHC Facility [Member]                      
Debt Instrument [Line Items]                      
Credit facility expiry date Jun. 15, 2022                    
Revolving Credit Facility [Member] | PNC Bank [Member]                      
Debt Instrument [Line Items]                      
Interest expenses                 $ 0.0 100,000  
Financing Agreement [Member] | Dimension Funding LLC [Member]                      
Debt Instrument [Line Items]                      
Interest expenses         5,000 6,000 16,000 20,000 26,000 23,000  
Debt instrument, term       60 months              
Debt face amount       $ 365,000              
Debt monthly payments             7,459        
Notes payable       $ 365,000 $ 231,000   231,000   281,000    
Financing Agreement [Member] | Three Installment Notes [Member] | Dimension Funding LLC [Member]                      
Debt Instrument [Line Items]                      
Debt principal payments             $ 365,000        
Notes payable                 400,000    
Financing Agreement [Member] | Installment Note One [Member] | Dimension Funding LLC [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, interest rate       7.58% 7.58%   7.58%        
Financing Agreement [Member] | Installment Note Two [Member] | Dimension Funding LLC [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, interest rate       8.55% 8.55%   8.55%        
Financing Agreement [Member] | Installment Note Three [Member] | Dimension Funding LLC [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, interest rate       9.25% 9.25%   9.25%        
Financing Agreement [Member] | Payments of notes payable with principal and interest [Member] | Dimension Funding LLC [Member]                      
Debt Instrument [Line Items]                      
Repayments of notes payable       $ 7,459              
Subordination Agreement [Member]                      
Debt Instrument [Line Items]                      
Notes payable         $ 353,000   $ 353,000   503,000 800,000  
Subordination Agreement [Member] | Starlight Marketing Development, Ltd [Member]                      
Debt Instrument [Line Items]                      
Notes payable                 803,000    
Notes payable to related parties         803,000   803,000        
Conversion of debt   $ 803,000                  
Interest expense, related party         $ 3,000 $ 12,000 $ 17,000 $ 36,000 47,000 74,000  
Subordination Agreement [Member] | Subordinated Notes Payable [Member]                      
Debt Instrument [Line Items]                      
Conversion of debt percentage   6.00%                  
Subordination Agreement [Member] | Subordinated Notes Payable [Member] | Starlight Marketing Development, Ltd [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, interest rate                     6.00%
Notes payable                     $ 803,000
Intercreditor Revolving Credit Facility [Member]                      
Debt Instrument [Line Items]                      
Amortization of deferred financing costs                 62,000 0  
Paycheck Protection Program [Member]                      
Debt Instrument [Line Items]                      
Interest expenses                 4,000 0  
Notes payable                 $ 400,000 $ 0.0  
Proceeds from loan     $ 400,000