XML 140 R120.htm IDEA: XBRL DOCUMENT v3.21.2
Debt - Runway Growth Credit Fund (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 23, 2020
Jul. 23, 2020
Dec. 19, 2019
Jan. 31, 2021
Jul. 31, 2020
May 31, 2020
Dec. 31, 2020
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Mar. 31, 2021
Debt Instrument [Line Items]                      
Amount borrowed     $ 3,000,000                
Proceeds from Issuance of Debt     $ 3,000,000         $ 1,940,000 $ 66,190,000 $ 31,300,000  
Long-term Debt             $ 47,983,000   47,983,000 49,461,000 $ 50,104,000
Variable interest rate   1.00%                  
Senior Secured Term Loans                      
Debt Instrument [Line Items]                      
Amount borrowed         $ 47,000,000            
Long-term Debt         37,645 $ 37,500       40,000,000  
Interest expenses         749,000            
Repayment of loan         37,500,000 $ 2,500          
Debt Instrument, Final Payment Fees                   $ 500,000  
Senior Secured Term Loans | Three-month LIBOR                      
Debt Instrument [Line Items]                      
Warrants term                   3 months  
Senior Secured Term Loans | Runway Growth Credit Fund, Inc. [Member]                      
Debt Instrument [Line Items]                      
Amount borrowed         40,000,000            
Loan and Security Agreement , Runway Loan [Member]                      
Debt Instrument [Line Items]                      
Proceeds from Issuance of Debt         $ 7,000,000            
Long-term Debt             $ 39,049,000   $ 39,049,000    
Interest expenses $ 17,000                    
Repayment of loan 7,057,000                    
Basis spread on interest rate       8.00% 9.05%       8.50%    
Paid in kind interest rate       2 2            
Calculated interest rate         11.05%   11.05%   11.05%   8.55%
Final payment fee $ 391,000                    
Loan default       5.00% 5.00%            
Debt Instrument, Final Payment Fees       $ 1,750,000 $ 1,645,000            
Final payment fee       3.50% 3.50%            
Financial covenants, Minimum cash level       $ 3,000,000 $ 3,000,000            
Financial covenants, Minimum revenue       $ 15,356,000 $ 15,356,000            
Financial covenants, projected revenue percentage       70.00%     80.00%        
Warrants grant date fair value             $ 1,216,000   $ 1,216,000    
Paid In Kind Interest Rate       2 2            
Loan and Security Agreement , Runway Loan [Member] | Loans Repaid Prior To First Anniversary [Member]                      
Debt Instrument [Line Items]                      
Repayment fees percentage       2.00% 2.00%            
Loan and Security Agreement , Runway Loan [Member] | Loans Repaid Prior to Second Anniversary [Member]                      
Debt Instrument [Line Items]                      
Repayment fees percentage       1.50% 1.50%            
Loan and Security Agreement , Runway Loan [Member] | Loans Repaid Prior to Third Anniversary [Member]                      
Debt Instrument [Line Items]                      
Repayment fees percentage       1.00% 1.00%            
Loan and Security Agreement , Runway Loan [Member] | Loans Repaid Prior to Fourth Anniversary [Member]                      
Debt Instrument [Line Items]                      
Repayment fees percentage       0.50% 0.50%            
Loan and Security Agreement , Runway Loan [Member] | Three-month LIBOR                      
Debt Instrument [Line Items]                      
Variable interest rate       0.55% 0.55%