XML 90 R76.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt - Runway Growth Credit Fund (Details)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 23, 2020
USD ($)
Dec. 19, 2019
USD ($)
Sep. 30, 2021
USD ($)
Jul. 31, 2020
USD ($)
May 31, 2020
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]                  
Amount borrowed   $ 3,000              
Gain (loss) on extinguishment of debt             $ 5,110 $ 5,748 $ (483)
Proceeds from Issuance of Debt   $ 3,000         413,537 66,190 31,300
Long-term Debt           $ 47,983 $ 414,735 47,983  
Senior Secured Term Loans                  
Debt Instrument [Line Items]                  
Amount borrowed       $ 47,000          
Interest expenses       800          
Outstanding principle     $ 40,000            
Prepayment fees     2,300            
Interest expense     500            
Gain (loss) on extinguishment of debt     $ (3,100)            
Repayment of loan       37,500 $ 2,500        
Debt Instrument, Final Payment Fees                 $ 500
Long-term Debt       37,600 $ 37,500        
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          
Loan and Security Agreement , Runway Loan                  
Debt Instrument [Line Items]                  
Repayment of loan $ 7,100                
Basis spread on interest rate       9.05%          
Paid in kind interest rate       2          
Calculated interest rate       11.05%          
Loan default       5.00%          
Debt Instrument, Final Payment Fees       $ 1,600          
Interest and prepayment fees $ 400                
Final payment fee       3.50%          
Financial covenants, Minimum cash level       $ 3,000          
Financial covenants, Minimum revenue       15,400          
Financial covenants, projected revenue percentage           80.00%      
Warrants grant date fair value       1,200          
Proceeds from Issuance of Debt       $ 7,000          
Long-term Debt           $ 39,000   $ 39,000  
Loan and Security Agreement , Runway Loan | Loans Repaid Prior To First Anniversary [Member]                  
Debt Instrument [Line Items]                  
Repayment fees percentage       2.00%          
Loan and Security Agreement , Runway Loan | Loans Repaid Prior to Second Anniversary [Member]                  
Debt Instrument [Line Items]                  
Repayment fees percentage       1.50%          
Loan and Security Agreement , Runway Loan | Loans Repaid Prior to Third Anniversary [Member]                  
Debt Instrument [Line Items]                  
Repayment fees percentage       1.00%          
Loan and Security Agreement , Runway Loan | Loans Repaid Prior to Fourth Anniversary [Member]                  
Debt Instrument [Line Items]                  
Repayment fees percentage       0.50%          
Loan and Security Agreement , Runway Loan | Three-month LIBOR                  
Debt Instrument [Line Items]                  
Variable interest rate       0.55%