XML 35 R24.htm IDEA: XBRL DOCUMENT v3.21.2
Commitments and Contingencies (Tables)
9 Months Ended
Sep. 30, 2021
Commitments and Contingencies  
Schedule of lease expense and sublease income

 

 

Three Months ended September 30,

 

 

Nine Months ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Operating lease cost

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease expense

 

$204

 

 

$201

 

 

$612

 

 

$561

 

Short term lease expense

 

 

28

 

 

 

75

 

 

 

138

 

 

 

104

 

Variable lease expense

 

 

30

 

 

 

29

 

 

 

84

 

 

 

89

 

Total operating lease cost

 

$262

 

 

$305

 

 

$834

 

 

$754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance lease cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of right-of-use assets

 

$58

 

 

$94

 

 

$168

 

 

$155

 

Interest on lease liabilities

 

 

20

 

 

 

26

 

 

 

61

 

 

 

44

 

Total finance lease cost

 

$78

 

 

$120

 

 

$229

 

 

$199

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

Three Months ended September 30,

 

 

Nine Months ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Operating cash flows used in operating leases

 

$179

 

 

$131

 

 

$519

 

 

$448

 

Operating cash flows used in finance leases

 

 

20

 

 

 

26

 

 

 

61

 

 

 

44

 

Financing cash flows used in finance leases

 

$126

 

 

 

435

 

 

$374

 

 

 

1,137

 

Supplemental non-cash flow information related to right-of-use asset and lease liabilities

 

 

Three Months ended September 30,

 

 

Nine Months ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Operating leases

 

 

 

 

 

 

 

 

 

 

 

 

Accretion of the lease liability

 

$93

 

 

$101

 

 

$288

 

 

$160

 

Amortization of right-of-use assets

 

 

111

 

 

 

100

 

 

 

324

 

 

 

402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Remaining Lease Term

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating leases

 

 

 

 

 

6.4 years

 

 

 

 

 

 

 

 

 

Finance leases

 

 

 

 

 

2.6 years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Discount Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating leases

 

 

 

 

 

 

14.0%

 

 

 

 

 

 

 

 

Finance leases

 

 

 

 

 

 

5.9%

 

 

 

 

 

 

 

 

Supplemental balance sheet information

 

 

September 30, 2021

 

 

December 31, 2020

 

Operating leases

 

 

 

 

 

 

Operating lease right-of-use assets

 

$2,572

 

 

$2,889

 

 

 

 

 

 

 

 

 

 

Current portion of operating lease liability

 

 

286

 

 

 

316

 

Long term operating lease liability

 

 

2,381

 

 

 

2,578

 

Total operating lease liabilities

 

 

2,667

 

 

 

2,894

 

 

 

 

 

 

 

 

 

 

Finance leases

 

 

 

 

 

 

 

 

Property and equipment, at cost

 

$2,317

 

 

$2,308

 

Accumulated depreciation

 

 

(313)

 

 

(249)

Property and equipment, net

 

 

2,004

 

 

 

2,059

 

 

 

 

 

 

 

 

 

 

Other current liability

 

 

541

 

 

 

417

 

Other long term liabilities

 

 

840

 

 

 

1,164

 

Total finance lease liabilities

 

 

1,381

 

 

 

1,581

 

Maturities of operating and finance lease liabilities

Twelve Months ended September 30,

 

Operating leases

 

 

Finance leases

 

 

 

 

 

 

 

 

2021

 

$632

 

 

$611

 

2022

 

 

572

 

 

 

528

 

2023

 

 

586

 

 

 

324

 

2024

 

 

603

 

 

 

31

 

2025

 

 

622

 

 

 

-

 

There after

 

 

1,076

 

 

 

-

 

Total lease payments

 

 

4,091

 

 

 

1,494

 

Less imputed interest

 

 

(1,424)

 

 

(113)

 

 

 

 

 

 

 

 

 

Total lease liability

 

$2,667

 

 

$1,381