XML 37 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2021
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%


The carrying amount of the Notes was then determined by deducting the fair value of the Warrants from the principal amount of the Notes. The carrying amount of the Notes was further separated into equity and liability components after separating the value of the conversion feature into an equity component and leaving the remaining value as liability. The equity component is not remeasured while the Notes and Warrants continue to meet the conditions for equity classification for equity components.


The original issue discount and issuance costs are netted against the liability. The following table represents the carrying value of Notes and Warrants:

Schedule of carrying value of Notes and Warrants

 

 

September 30, 2021

 

 

December 31, 2020

 

Liability component:

 

 

 

 

 

 

 

 

Principal

 

$

2,730

 

 

$

3,000

 

Less: debt discount and issuance costs, net of amortization

 

 

(434

)

 

 

(581

Net carrying amount

 

$

2,296

 

 

$

2,419

 

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
$ 630

$ 360
Long-term portion of liability component included under long-term debt

1,666


2,059
Liability component total
$ 2,296

$ 2,419
Schedule of maturities of principal amount contained in the Notes

Year ending December 31,

 

Principal Amount Maturing

 

2021 (Remainder)

 

$

90

 

2022

 

 

720

 

2023

 

 

1,920

 

2024

 

 

 

Total principal amount

 

$

2,730

 

Schedule of paycheck protection program loan liabilities

 

 

September 30, 2021

 

 

December 31, 2020

 

Current portion of the PPP Loan included under short-term debt
$ 874

$ 312
Long-term portion of the PPP Loan included under long-term debt

625


1,187
Liability component total
$ 1,499

$ 1,499