XML 71 R58.htm IDEA: XBRL DOCUMENT v3.22.1
Schedule of Senior Convertible Note Estimated Fair Value (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Short-term Debt [Line Items]    
Fair Value - December 31, 2019 $ 14,660 $ 8,139
Installment repayments – common stock (956) (14,736)
Non-installment payments – common stock (7) (470)
Non-installment payments – cash (154) (600)
Change in fair value (1,682) 2,027
Principal repayments - cash (11,861)  
Fair Value at December 31, 2020 [1] 14,660
Face value principal – issue date   18,861
Fair value adjustment – issue date   1,439
November 2019 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
April 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
August 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
Other Income Expense [Member]    
Short-term Debt [Line Items]    
Other Income (Expense) - Change in fair value 1,682 (5,327)
November 2019 Senior Secured Convertible Notes [Member]    
Short-term Debt [Line Items]    
Fair Value - December 31, 2019 1,270 6,439
Installment repayments – common stock (956) (13,044)
Non-installment payments – common stock (7) (464)
Non-installment payments – cash (138)
Change in fair value (307) (1,123)
Principal repayments - cash  
Fair Value at December 31, 2020 [1] 1,270
Face value principal – issue date   7,000
Fair value adjustment – issue date   2,600
November 2019 Senior Secured Convertible Notes [Member] | November 2019 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
November 2019 Senior Secured Convertible Notes [Member] | April 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
November 2019 Senior Secured Convertible Notes [Member] | August 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
April 2020 Senior Convertible Notes [Member]    
Short-term Debt [Line Items]    
Fair Value - December 31, 2019 4,600
Installment repayments – common stock
Non-installment payments – common stock
Non-installment payments – cash (52) (216)
Change in fair value (437) 1,116
Principal repayments - cash (4,111)  
Fair Value at December 31, 2020 [1] 4,600
Face value principal – issue date   4,111
Fair value adjustment – issue date   (411)
April 2020 Senior Convertible Notes [Member] | November 2019 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
April 2020 Senior Convertible Notes [Member] | April 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
April 2020 Senior Convertible Notes [Member] | August 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
August 2020 Senior Secured Convertible Note [Member]    
Short-term Debt [Line Items]    
Fair Value - December 31, 2019 8,790
Installment repayments – common stock
Non-installment payments – common stock
Non-installment payments – cash (102) (246)
Change in fair value (938) 2,036
Principal repayments - cash (7,750)  
Fair Value at December 31, 2020 [1] 8,790
Face value principal – issue date   7,750
Fair value adjustment – issue date   (750)
August 2020 Senior Secured Convertible Note [Member] | November 2019 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
August 2020 Senior Secured Convertible Note [Member] | April 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
August 2020 Senior Secured Convertible Note [Member] | August 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
Other Income Expense [Member]    
Short-term Debt [Line Items]    
Fair Value - December 31, 2019
Installment repayments – common stock
Non-installment payments – common stock
Non-installment payments – cash
Change in fair value 1,682 (2,027)
Principal repayments - cash  
Fair Value at December 31, 2020 [1]
Face value principal – issue date  
Fair value adjustment – issue date   (1,439)
Other Income Expense [Member] | November 2019 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note   (700)
Other Income Expense [Member] | April 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note   (411)
Other Income Expense [Member] | August 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note   (750)
December 2018 Senior Convertible Note [Member]    
Short-term Debt [Line Items]    
Fair Value - December 31, 2019 1,700
Installment repayments – common stock   (1,692)
Non-installment payments – common stock   (6)
Non-installment payments – cash  
Change in fair value   (2)
Fair Value at December 31, 2020  
Face value principal – issue date  
Fair value adjustment – issue date  
December 2018 Senior Convertible Note [Member] | November 2019 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
December 2018 Senior Convertible Note [Member] | April 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
December 2018 Senior Convertible Note [Member] | August 2020 [Member]    
Short-term Debt [Line Items]    
August 2020 Senior Secured Convertible Note  
[1] As discussed above, all remaining convertible notes were previously repaid during the three months ended March 31, 2021.