NOTES PAYABLE (Details Narrative) - USD ($)
|
|
|
|
|
|
|
|
6 Months Ended |
|
|
Nov. 02, 2023 |
Jul. 28, 2023 |
Apr. 27, 2023 |
Jan. 10, 2023 |
Nov. 07, 2022 |
Jun. 23, 2022 |
Oct. 29, 2021 |
Dec. 31, 2023 |
Jan. 31, 2024 |
Jan. 30, 2024 |
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility commitment fee amount |
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Nonrefundable fees |
|
|
|
|
|
|
|
|
|
$ 7,500
|
Subsequent Event [Member] | Gibraltar Business Capital L L C [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Nonrefundable fees |
|
|
|
|
|
|
|
|
|
10,000
|
Subsequent Event [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Commitment |
|
|
|
|
|
|
|
|
|
15,000,000
|
Subsequent Event [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Commitment |
|
|
|
|
|
|
|
|
|
$ 16,000,000
|
Third Amendment to Loan and Security Agreement [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility commitment fee amount |
|
|
|
|
$ 12,500
|
|
|
|
|
|
Fourth Amendment to Loan and Security Agreement [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility commitment fee amount |
|
|
|
$ 10,000
|
|
|
|
|
|
|
Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Legal fee |
|
|
$ 30,000
|
|
|
|
|
|
|
|
Unsecured Promissory Note [Member] | Loan And Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Principal amount |
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
Revolving Loan Commitment [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Loan amount |
|
$ 15,000,000.0
|
|
|
|
|
|
|
|
|
Line of credit maturity date |
|
Jul. 28, 2025
|
|
|
|
|
|
|
|
|
Loan amount interest rate of renewal fee |
|
0.75%
|
|
|
|
|
|
|
|
|
Loan terms |
|
In
addition, subject to conditions and terms set forth in the Agreement, the Company may request an increase in the Revolving Loan Commitment
from time to time upon not less than 30 days’ notice to GBC which increase may be made at the sole discretion of GBC, as long as:
(a) the requested increase is in a minimum amount of $1,000,000, and (b) the total increases do not exceed $5,000,000 and no more than
five (5) increases are made.
|
|
|
|
|
|
|
|
|
Loan amount borrowing capcity |
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
Line of credit facility maximum borrowing capacity |
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
Loan amount interest rate of outstanding principal |
|
1.00%
|
|
|
|
|
|
|
|
|
Loan amount interest rate |
|
3.00%
|
|
|
|
|
|
|
|
|
Loan amount interest rate unused |
|
0.50%
|
|
|
|
|
|
|
|
|
Revolving Loan Commitment [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Loan amount interest rate of outstanding principal |
|
5.50%
|
|
|
|
|
|
|
|
|
GBC Credit Facility [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Loan amount interest rate of outstanding principal |
|
2.00%
|
|
|
|
|
|
|
|
|
Loan amount fee |
|
$ 112,500
|
|
|
|
|
|
|
|
|
Line of credit facility, drawdowns |
|
|
|
|
|
|
|
$ 34,500,000
|
|
|
Line of credit facility, periodic payment |
|
|
|
|
|
|
|
20,900,000
|
|
|
Line of credit |
|
|
|
|
|
|
|
13,600,000
|
|
|
GBC Credit Facility [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit |
|
|
|
|
|
|
|
|
$ 6,000,000.0
|
|
Revolving Credit Facility [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility, drawdowns |
|
|
|
|
|
|
|
1,400,000
|
|
|
Line of credit facility, periodic payment |
|
|
|
|
|
|
|
$ 11,300,000
|
|
|
Revolving Credit Facility [Member] | First Amendment And Security Agreement [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit maturity date |
|
|
|
|
|
|
Nov. 07, 2022
|
|
|
|
Line of credit facility maximum borrowing capacity |
|
|
|
|
|
|
$ 6,000,000.0
|
|
|
|
Line of credit interest rate description |
|
|
|
|
|
|
(i) Prime Rate plus two and a half percent (2.50%), or (ii) five and three-quarters percent (5.75%). The Company paid
a non-refundable commitment fee of $15,000 upon execution of the Agreement and an additional non-refundable commitment fee of $22,500
in connection with the First Amendment.
|
|
|
|
Line of credit facility commitment fee amount |
|
|
|
|
|
|
$ 15,000
|
|
|
|
Revolving Credit Facility [Member] | First Amendment And Security Agreement [Member] | Minimum [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility maximum borrowing capacity |
|
|
|
|
|
|
4,000,000.0
|
|
|
|
Revolving Credit Facility [Member] | First Amendment And Security Agreement [Member] | Maximum [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility maximum borrowing capacity |
|
|
|
|
|
|
$ 6,000,000.0
|
|
|
|
Revolving Credit Facility [Member] | Second Amendment And Security Agreement [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit interest rate description |
|
|
|
|
|
On
June 23, 2022, the Company entered into a Second Amendment to Loan and Security Agreement (“Second Amendment” and together
with the Loan Agreement, the “Second Amended Loan Agreement”) with SVB, which amended certain terms of the Loan Agreement,
including but not limited to, (i) increasing the amount of the revolving line of credit to $8.0 million, (ii) changing the financial
covenants of the Company from one based on tangible net worth to another based on adjusted EBITDA (as defined in the Second Amendment)
on a trailing six (6) month basis and liquidity ratio certified as of the end of each month pursuant to the calculations set forth therein,
and (iii) allowing for the assignment and transfer by SVB of all of its obligations, rights and benefits under the Agreement and Loan
Documents (as defined in the Agreement and except for the Warrants).
|
|
|
|
|
Line of credit facility commitment fee amount |
|
|
|
|
|
$ 5,000
|
|
|
|
|
Warrant term |
|
|
|
|
|
12 years
|
|
|
|
|
Purchase of common stock into warrant shares |
|
|
|
|
|
40,806
|
|
|
|
|
Warrant exercise price per share |
|
|
|
|
|
$ 2.23
|
|
|
|
|
Revolving Credit Facility [Member] | Second Amendment And Security Agreement One [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit interest rate description |
|
|
|
|
|
(A) Prime Rate plus three and one-half of one percent (3.50%) or
(B) seven and one-half of one percent (7.50%). Interest payments are due monthly on the last day of the month. In addition, the Company
is required to pay a quarterly unused facility fee equal to one-quarter of one percent (0.25%) per annum of the average daily unused
portion of the $8.0 million commitment under the SVB Credit Facility, depending upon availability of borrowings under the Revolving LOC.
|
|
|
|
|
Revolving Credit Facility [Member] | Fourth Amendmen And Security Agreement [Member] | Minimum [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility maximum borrowing capacity |
|
|
|
8,000,000.0
|
|
|
|
|
|
|
Revolving Credit Facility [Member] | Fourth Amendmen And Security Agreement [Member] | Maximum [Member] | Silicon Valley Bank [Member] |
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
Line of credit facility maximum borrowing capacity |
|
|
|
$ 14,000,000.0
|
|
|
|
|
|
|