XML 47 R36.htm IDEA: XBRL DOCUMENT v3.21.2
Schedule of Senior Convertible Note Estimated Fair Value (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2021
Jun. 30, 2020
Short-term Debt [Line Items]        
Fair Value at March 31, 2020 $ 20,663 $ 8,139 $ 14,660 $ 8,139
Installment repayments – common stock (5,745) (1,642) (956)  
Non-installment payments – common stock (244) (4) (7)  
Non-installment payments – cash (54) (138) (154)  
Change in fair value (2,120) 4,708 (1,682)  
Principal repayments - cash     (11,861)  
Fair Value at June 30, 2020 16,200 20,663 [1] 16,200
Face value principal – issue date 4,111 7,000    
Fair value adjustment – issue date (411) 2,600    
Lender Fee - April 2020 Senior Convertible Note    
Other Income (Expense) [Member]        
Short-term Debt [Line Items]        
Other Income (Expense) - Change in fair value 2,120 (8,008)   (5,888)
November 2019 Senior Secured Convertible Notes [Member]        
Short-term Debt [Line Items]        
Fair Value at March 31, 2020 20,600 6,439 1,270 6,439
Installment repayments – common stock (5,695) (956)  
Non-installment payments – common stock (242) (7)  
Non-installment payments – cash (138)  
Change in fair value (2,363) 4,699 (307)  
Principal repayments - cash      
Fair Value at June 30, 2020 12,300 20,600 [1] 12,300
Face value principal – issue date 7,000    
Fair value adjustment – issue date 2,600    
Lender Fee - April 2020 Senior Convertible Note    
April 2020 Senior Convertible Notes [Member]        
Short-term Debt [Line Items]        
Fair Value at March 31, 2020 4,600
Installment repayments – common stock  
Non-installment payments – common stock  
Non-installment payments – cash (54) (52)  
Change in fair value 254 (437)  
Principal repayments - cash     (4,111)  
Fair Value at June 30, 2020 3,900 [1] 3,900
Face value principal – issue date 4,111    
Fair value adjustment – issue date (411)    
Lender Fee - April 2020 Senior Convertible Note    
August 2020 Senior Secured Convertible Notes [Member]        
Short-term Debt [Line Items]        
Fair Value at March 31, 2020     8,790  
Installment repayments – common stock      
Non-installment payments – common stock      
Non-installment payments – cash     (102)  
Change in fair value     (938)  
Principal repayments - cash     (7,750)  
Fair Value at June 30, 2020 [1]      
Other Income (Expense) [Member]        
Short-term Debt [Line Items]        
Fair Value at March 31, 2020
Installment repayments – common stock      
Non-installment payments – common stock  
Change in fair value 2,120 (4,708) 1,682  
Principal repayments - cash      
Fair Value at June 30, 2020 [1]
Other Income (Expense) - Change in fair value     $ 1,682  
Face value principal – issue date    
Fair value adjustment – issue date 411 (2,600)    
Lender Fee - April 2020 Senior Convertible Note (411) (700)    
December 2018 Senior Secured Convertible Not [Member]        
Short-term Debt [Line Items]        
Fair Value at March 31, 2020 63 1,700   1,700
Installment repayments – common stock (50) (1,642)    
Non-installment payments – common stock (2) (4)    
Non-installment payments – cash    
Change in fair value (11) 9    
Fair Value at June 30, 2020 63  
Face value principal – issue date    
Fair value adjustment – issue date    
Lender Fee - April 2020 Senior Convertible Note    
[1] As discussed above, all remaining convertible notes were previously repaid during the three months ended March 31, 2021.