XML 48 R35.htm IDEA: XBRL DOCUMENT v3.22.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Summary of Outstanding Debt

All of the convertible notes, as such convertible notes are discussed below, were repaid-in-full during the three months ended March 31, 2021. The fair value and face value principal of outstanding convertible notes at December 31, 2020 were 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 
Schedule of Senior Convertible Note Estimated Fair Value

A reconciliation of the fair value of the convertible notes for the year ended December 31, 2021 is as follows:

 

   November 2019 Senior Secured Convertible Notes   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, 2020  $1,270   $4,600   $8,790   $14,660   $ 
Installment repayments – common stock   (956)           (956)    
Non-installment payments – common stock   (7)           (7)    
Non-installment payments – cash       (52)   (102)   (154)    
Change in fair value   (307)   (437)   (938)   (1,682)   1,682 
Principal repayments - cash       (4,111)   (7,750)   (11,861)    
Fair Value at December 31, 2021(1)  $   $   $   $    -  
Other Income (Expense) - Change in fair value – year ended December 31, 2021(1)                      $1,682 

 

(1)As discussed above, all remaining convertible notes were previously repaid during the three months ended March 31, 2021.

 

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

 

                         
   December 2018 Senior Secured Convertible Note   November 2019 Senior Secured Convertible Notes   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)