XML 37 R27.htm IDEA: XBRL DOCUMENT v3.22.2
Debt (Tables)
6 Months Ended
Jun. 30, 2022
Long-Term Debt  
Schedule of Warrants, Valuation assumptions, Black-Scholes method

In accounting for the issuance of the Notes, the Company separated Notes and Warrants into liability and equity components. The carrying amount of Warrants, being an equity component, was first calculated using Black-Scholes method with the following assumptions:

 

Risk-free interest rate

1.82%

Expected life of warrants (years)

7

Expected price volatility

49.4%

Expected dividend yield

0%

Schedule of carrying value of Notes and Warrants

 

 

June 30, 2022

 

 

December 31, 2021

 

Liability component:

 

 

 

 

 

 

 

 

Principal

 

$

2,280

 

 

$

2,640

 

Less: debt discount and issuance costs, net of amortization

 

 

(286

)

 

 

(385

Net carrying amount

 

$

1,994

 

 

$

2,255

 

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
$ 810

$ 720
Long-term portion of liability component included under long-term debt

1,470


1,920
Liability component total
$ 2,280

$ 2,640
Schedule of maturities of principal amount contained in the Notes

Year ending December 31,

 

Principal Amount Maturing

 

2022 (Remainder)

 

$

360

 

2023

 

 

1,920

 

2024

 

 

 

2025

 

 

 

Total principal amount

 

$

2,280

 

Schedule of paycheck protection program loan liabilities

 

 

June 30, 2022

 

 

December 31, 2021

 

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

$ 761
Long-term portion of the PPP Loan included under long-term debt





Liability component total
$

$ 761