XML 40 R26.htm IDEA: XBRL DOCUMENT v3.20.4
Outstanding Debt (Tables)
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Summary of Outstanding Debt

The fair value and face value principal of outstanding convertible notes as of December 31, 2020 and 2019 are as follows:

 

    Contractual
Maturity Date
  Stated Interest Rate     Conversion Price per Share     Face Value Principal Outstanding     Fair Value  
November 2019 Senior Secured Convertible Note   September 30, 2021     7.875 %   $ 1.60     $ 956     $ 1,270  
April 2020 Senior Convertible Note   April 30, 2022     7.875 %   $ 5.00     $ 4,111     $ 4,600  
August 2020 Senior Secured
Convertible Note
  August 6, 2022     7.875 %   $ 5.00     $ 7,750     $ 8,790  
Balance as of December 31, 2020                       $ 12,817     $ 14,660  
                                     
December 2018 Senior Secured Convertible Note   December 31, 2020     7.875 %   $ 1.60     $ 1,692     $ 1,700  
November 2019 Senior Secured Convertible Note   September 30, 2021     7.875 %   $ 1.60     $ 7,000     $ 6,439  
Balance as of December 31, 2019                       $ 8,692     $ 8,139  
Schedule of Senior Convertible Note Estimated Fair Value

A reconciliation of the fair value of the convertible notes for the years ended December 31, 2020 and 2019 is as follows:

 

   

December 2018

Senior Secured

Convertible Note

   

November 2019

Senior Secured

Convertible Notes(1)(2)

   

April 2020

Senior

Convertible Note

   

August 2020

Senior Secured

Convertible Note

   

Sum of Balance

Sheet Fair

Value Components

    Other Income (Expense)  
Fair Value - December 31, 2019   $        1,700     $             6,439     $           —     $           —     $ 8,139          
Face value principal – issue date           7,000       4,111       7,750       18,861          
Fair value adjustment – issue date           2,600       (411 )     (750 )     1,439     $ (1,439 )
Installment repayments – common stock     (1,692 )     (13,044 )                 (14,736 )        
Non-installment payments – common stock     (6 )     (464 )                 (470 )        
Non-installment payments – cash           (138 )     (216 )     (246 )     (600 )        
Change in fair value     (2 )     (1,123 )     1,116       2,036       2,027       (2,027 )
Lender Fees:                                                
- November 2019 Senior Secured Convertible Note - Series B;                                             (700 )
- April 2020 Senior Convertible Note; and                                             (411 )
- August 2020 Senior Secured Convertible Note                                   (750 )
Fair Value at December 31, 2020   $     $ 1,270     $ 4,600     $ 8,790     $ 14,660          
Other Income (Expense) - Change in fair value – year ended December 31, 2020                                           $ (5,327 )
                                                 
Fair Value - December 31, 2018   $ 7,903     $     $     $     $ 7,903          
Face value principal – issue date           7,000                   7,000          
Fair value adjustment – issue date           (648 )                 (648 )   $ 648  
Installment repayments – common stock     (6,059 )                       (6,059 )        
Non-installment payments – common stock     (199 )                       (199 )        
Non-installment payments – cash     (279 )     (86 )                 (365 )        
Change in fair value     334       173                   507       (507 )
Lender Fees:
- November 2019 Senior Secured Convertible Note - Series A
                                  (700 )
Fair Value at December 31, 2019   $ 1,700     $ 6,439     $     $     $ 8,139          
Other Income (Expense) - Change in fair value – year ended December 31, 2019                                           $ (559 )