XML 43 R30.htm IDEA: XBRL DOCUMENT v3.21.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2020
Long-Term Debt  
Schedule of Warrants, Valuation assumptions, Black-Scholes method

Risk-free interest rate

1.82%

Expected life of Warrants (years)

7

Expected price volatility

49.94%

Expected dividend yield

0%

Schedule of carrying value of Notes and Warrants

 

 

December 31, 2020

 

 

December 31, 2019

 

Liability component:

 

 

 

 

 

 

 

 

Principal

 

$

3,000

 

 

$

3,000

 

Less: debt discount and issuance costs, net of amortization

 

 

(581

)

 

 

(778

)

Net carrying amount

 

$

2,419

 

 

$

2,222

 

Equity component(1):

 

 

 

 

 

 

 

 

Warrants

 

$

318

 

 

$

318

 

Conversion feature

 

122

 

 

122

 

Net carrying amount

 

$

440

 

 

$

440

 










Current portion of liability component included under short-term debt
$ 360

$
Long-term portion of liability component included under long-term debt

2,059


2,222
Liability component total
$ 2,419

$ 2,222
Schedule of maturities of principal amount contained in the Notes

Year ending December 31,

 

Principal Amount Maturing

 

2021

 

$

360

 

2022

 

 

720

 

2023

 

 

1,920

 

Net carrying amount

 

$

3,000

 

Schedule of paycheck protection program loan liabilities

 

December 31, 2020

 

December 31, 2019

Current portion of the PPP Loan included under short-term debt

  $ 312  
$

Long-term portion of the PPP Loan included under long-term debt

    1,187  


Total 

  $ 1,499  
$