XML 42 R28.htm IDEA: XBRL DOCUMENT v3.22.0.1
Commitments and Contingencies (Tables)
12 Months Ended
Dec. 31, 2021
Commitments and Contingencies  
Schedule of lease expense and sublease income

 

 

Twelve Months ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

Operating lease cost

 

 

 

 

 

 

 

 

 

Operating lease expense

 

$812

 

 

$566

 

 

$712

 

Short term lease expense

 

 

207

 

 

 

118

 

 

 

85

 

Variable lease expense

 

 

107

 

 

 

105

 

 

 

102

 

Sub lease income

 

 

-

 

 

 

-

 

 

 

(117)

Total operating lease cost

 

$1,126

 

 

$789

 

 

$782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance lease cost

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of right-of-use assets

 

$230

 

 

$249

 

 

$-

 

Interest on lease liabilities

 

 

81

 

 

 

68

 

 

 

-

 

Total finance lease cost

 

$311

 

 

$317

 

 

$-

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

Twelve Months ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

Operating cash flows used in operating leases

 

$698

 

 

$616

 

 

$571

 

Operating cash flows used in finance leases

 

 

81

 

 

 

68

 

 

 

-

 

Financing cash flows used in finance leases

 

$506

 

 

 

1,471

 

 

 

-

 

Maturities of operating and finance lease liabilities
Year ended December 31,

 

Operating leases

 

 

Finance leases

 

 

 

 

 

 

 

 

2022

 

$597

 

 

$611

 

2023

 

 

573

 

 

 

528

 

2024

 

 

590

 

 

 

201

 

2025

 

 

608

 

 

 

23

 

2026

 

 

626

 

 

 

-

 

There after

 

 

918

 

 

 

-

 

Total lease payments

 

 

3,912

 

 

 

1,363

 

Less imputed interest

 

 

(1,334)

 

 

(93)

Total lease liability

 

$2,578

 

 

$1,270

 

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

 

 

Twelve Months ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

Operating leases

 

 

 

 

 

 

 

 

 

Accretion of the lease liability

 

$378

 

 

$258

 

 

$125

 

Amortization of right-of-use assets

 

 

434

 

 

 

308

 

 

 

587

 

 

Weighted Average Remaining Lease Term
Operating leases

6.3 years

Finance leases

2.3 years

Weighted Average Discount Rate
Operating leases14.0%
Finance leases6.1%
Supplemental balance sheet information

 

 

As of

 

 

 

December 31,

2021

 

 

December 31,

2020

 

 

December 31,

2019

 

Operating leases

 

 

 

 

 

 

 

 

 

Operating lease right-of-use assets

 

$2,462

 

 

$2,889

 

 

$557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of operating lease liability

 

 

260

 

 

 

316

 

 

 

377

 

Long term operating lease liability

 

 

2,318

 

 

 

2,578

 

 

 

200

 

Total operating lease liabilities

 

 

2,578

 

 

 

2,894

 

 

 

577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance leases

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, at cost

 

$2,317

 

 

$2,308

 

 

$-

 

Accumulated depreciation

 

 

(376)

 

 

(249)

 

 

-

 

Property and equipment, net

 

 

1,941

 

 

 

2,059

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current liability

 

 

550

 

 

 

417

 

 

 

-

 

Other long term liabilities

 

 

720

 

 

 

1,164

 

 

 

-

 

Total finance lease liabilities

 

 

1,270

 

 

 

1,581

 

 

 

-