XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.1
Debt and Lease Obligations (Tables)
3 Months Ended
Mar. 31, 2021
Debt And Lease Obligations [Abstract]  
Schedule of Debt

The Company’s debt as of March 31, 2021 and December 31, 2020, consists of the following (in thousands):

 

 

 

March 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Current portion of mortgage

 

$

729

 

 

$

731

 

Current portion of bank loan

 

 

761

 

 

 

764

 

Current portion of senior secured loan

 

 

70

 

 

 

70

 

Current portion of finance lease obligations

 

 

410

 

 

 

445

 

Current portion of operating lease obligations

 

 

3,161

 

 

 

3,185

 

Long-term portion of finance lease obligations

 

 

474

 

 

 

537

 

Long-term portion of operating lease obligations

 

 

5,832

 

 

 

6,355

 

Chongqing Maliu credit agreement

 

 

7,614

 

 

 

7,641

 

Senior secured loan, net of debt discount and financing fees

   of $10,822 and $11,601 respectively

 

 

139,178

 

 

 

138,399

 

Total

 

$

158,229

 

 

$

158,127

 

Summary of Components of Lease Expense The components of lease expense are as follows (in thousands):

 

 

 

Three Months

Ended March 31,

 

 

 

2021

 

 

2020

 

Operating lease cost

 

 

746

 

 

$

755

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of assets

 

 

75

 

 

 

34

 

Interest on lease liabilities

 

 

24

 

 

 

6

 

Total net lease cost

 

$

845

 

 

$

795

 

 

Schedule of Supplemental Balance Sheet Information Related to Leases of Debt

Supplemental balance sheet information related to leases is as follows (in thousands, except lease term and discount rate):

 

 

 

March 31, 2021

 

 

December 31, 2020

 

Finance leases:

 

 

 

 

 

 

 

 

Property and equipment, at cost

 

$

1,535

 

 

$

1,535

 

Accumulated amortization, net

 

 

(422

)

 

 

(347

)

Property and equipment, net

 

$

1,113

 

 

$

1,188

 

 

 

 

 

 

 

 

 

 

Current obligations of finance leases

 

$

410

 

 

$

445

 

Long-term portion of finance leases

 

 

474

 

 

 

537

 

Total finance lease obligations

 

$

884

 

 

$

982

 

 

 

 

 

 

 

 

 

 

Weighted average remaining lease term (in years):

 

 

 

 

 

 

 

 

Operating leases

 

 

3.96

 

 

 

4.23

 

Finance leases

 

 

3.06

 

 

 

3.40

 

 

 

 

 

 

 

 

 

 

Weighted average discount rate:

 

 

 

 

 

 

 

 

Operating leases

 

 

12.8

%

 

 

12.8

%

Finance leases

 

 

10.8

%

 

 

10.4

%

 

 

Schedule of Supplemental Cash Flow Information Related to Leases

Supplemental cash flow information related to leases is as follows (in thousands):

 

 

 

Three

Months Ended

March 31, 2021

 

 

Three

Months Ended

March 31, 2020

 

Cash paid for amount included in the measurements of lease liabilities:

 

 

 

 

 

 

 

 

Operating cash flows from operating leases

 

$

(979

)

 

$

(820

)

Operating cash flows from finance leases

 

 

(24

)

 

 

(6

)

Financing cash flows from finance leases

 

 

(98

)

 

 

(47

)

 

 

 

 

 

 

 

 

 

ROU assets derecognized from modification of operating lease

   obligations

 

 

 

 

 

(468

)

ROU assets recognized in exchange for operating lease

   obligations

 

$

 

 

$

353

 

 

Schedule of Future Minimum Payments and Maturities of Leases

Future minimum payments and maturities of leases is as follows (in thousands):

 

Year ending December 31:

 

Operating Leases

 

Finance Leases

 

2021 (remaining nine months)

 

$

2,577

 

$

351

 

2022

 

 

2,918

 

 

275

 

2023

 

 

2,096

 

 

248

 

2024

 

 

2,002

 

 

157

 

2025

 

 

1,472

 

 

 

Thereafter

 

 

478

 

 

 

Total lease payments

 

 

11,543

 

 

1,031

 

Less: Imputed interest

 

 

(2,550

)

 

(147

)

Total lease obligations

 

 

8,993

 

 

884

 

Less: Current obligations

 

 

(3,161

)

 

(410

)

Long-term lease obligations

 

$

5,832

 

$

474