XML 72 R56.htm IDEA: XBRL DOCUMENT v3.20.1
Loans Payable (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Schedule of outstanding debt with detachable warrants    
Principal $ 7,901  
Warrants 649,965  
Debt discount $ (507)  
Total debt 7,394  
Less current maturities 1,637
Long term debt $ 3,757 $ 3,233
6/30/2018 [Member]    
Schedule of outstanding debt with detachable warrants    
Debt Type Secured Disbursed Escrow Promissory Note with related party  
Issuance Date Jun. 30, 2018  
Principal $ 264  
Maturity Date Jun. 30, 2021  
Warrants  
Interest Rate Information [1] 0.0% interest  
1/16/2018 [Member]    
Schedule of outstanding debt with detachable warrants    
Debt Type Revolving Loan with related party  
Issuance Date Jan. 16, 2018  
Principal $ 1,000  
Maturity Date Jun. 30, 2021  
Warrants 61,729  
Interest Rate Information [2] 8.0% interest  
8/17/2016 [Member]    
Schedule of outstanding debt with detachable warrants    
Debt Type Term Loan with related party  
Issuance Date Aug. 17, 2016  
Principal $ 3,000  
Maturity Date Jun. 30, 2021  
Warrants 588,236  
Interest Rate Information [2] 8.0% interest  
11/19/2018 [Member]    
Schedule of outstanding debt with detachable warrants    
Debt Type Amended and Restated Seller Note from acquisition of Allure  
Issuance Date Nov. 19, 2018  
Principal $ 1,637  
Maturity Date Feb. 15, 2020  
Warrants  
Interest Rate Information [3] 3.5% interest  
12/30/2019 [Member]    
Schedule of outstanding debt with detachable warrants    
Debt Type Secured Convertible Special Loan Promissory Note, at fair value  
Issuance Date Dec. 30, 2019  
Principal $ 2,000  
Maturity Date [4] Jun. 30, 2021  
Warrants  
Interest Rate Information [4] 8.0% interest  
[1] 0.0% interest per annum.
[2] 8.0% cash interest per annum when total borrowings under the term and revolver loans, in aggregate, are below $4,100 in principal (disregarding PIK interest); 8.0% cash, 2.0% PIK when total borrowing under the term and revolver loans, in aggregate, exceed $4,100 in principal (disregarding PIK interest).
[3] 3.5% simple cash interest per annum; interest payable quarterly with the first payment due on December 31, 2018 with payments of accrued interest continuing quarterly thereafter until the maturity date of February 20, 2020.
[4] 8.0% cash interest per annum, comprised of 6.0% cash, 2.0% PIK. Interest payable monthly with the first payment due on February 1, 2020. In an event of default, the interest rate increases by 6.0% to 14.0%. Debt is convertible to preferred stock at the earlier of an event of default or October 1, 2020. While the stated maturity date of the Special Loan is June 30, 2021, the mandatory conversion feature into preferred stock as of October 1, 2020 results in the classification of this debt instrument as a current liability on the consolidated balance sheet.