XML 72 R60.htm IDEA: XBRL DOCUMENT v3.21.1
Debt - Runway Growth Credit Fund (Details)
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 23, 2020
USD ($)
Jul. 23, 2020
Dec. 19, 2019
USD ($)
Jul. 31, 2020
USD ($)
May 31, 2020
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]                
Amount borrowed     $ 3,000,000          
Proceeds from Issuance of Debt     $ 3,000,000       $ 66,190,000 $ 31,300,000
Long-term Debt           $ 47,983,000 47,983,000 49,461,000
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       9.05%        
Paid in kind interest rate       2        
Calculated interest rate       11.05%        
Final payment fee $ 391,000              
Loan default       5.00%        
Debt Instrument, Final Payment Fees       $ 1,645,000        
Final payment fee       3.50%        
Financial covenants, Minimum cash level       $ 3,000,000        
Financial covenants, Minimum revenue       $ 15,356,000        
Financial covenants, projected revenue percentage           80.00%    
Warrants grant date fair value           $ 1,216,000 $ 1,216,000  
Paid In Kind Interest Rate       2        
Loan and Security Agreement , Runway Loan [Member] | Loans Repaid Prior To First Anniversary [Member]                
Debt Instrument [Line Items]                
Repayment fees percentage       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%        
Loan and Security Agreement , Runway Loan [Member] | Loans Repaid Prior to Third Anniversary [Member]                
Debt Instrument [Line Items]                
Repayment fees percentage       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%        
Loan and Security Agreement , Runway Loan [Member] | Three-month LIBOR                
Debt Instrument [Line Items]                
Variable interest rate       0.55%