XML 29 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Credit Agreement Credit Agreement (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Summary of Scheduled Credit Agreement Payments
Scheduled payments under the Agreement for the next five years and thereafter are as follows (in thousands):
Year Ending December 31,
Amount
Remainder of 2017
$

2018
2,200

2019
2,200

2020
39,600

2021

Thereafter

Total
$
44,000

Schedule of Warrant Valuation
The Company estimated the value of the Warrant using the Black-Scholes model. The key assumptions used to value the Warrant are as follows:
Exercise price
$
1.92

Share price on date of issuance
$
1.85

Volatility
50.0
%
Risk-free interest rate
1.83
%
Expected dividend yield
%
Contractual term (in years)
5

Schedule of Outstanding Debt
Outstanding debt obligations are as follows (in thousands):
 
September 30, 2017

Principal amount
$
44,000

Less: unamortized discount and debt issuance costs
(3,687
)
Loan payable less unamortized discount and debt issuance costs
40,313

Less: current maturities
(1,512
)
Long-term loan payable, net of current maturities
$
38,801