XML 63 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Loans Payable (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2020
USD ($)
shares
Schedule of outstanding debt with detachable warrants  
Principal $ 8,099
Warrants | shares 649,965
Debt discount $ (422)
Total debt 7,677
Less current maturities $ (3,808)
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 | shares
Interest Rate Information 0.0% interest [1]
1/16/2018 [Member]  
Schedule of outstanding debt with detachable warrants  
Debt Type Secured Revolving Promissory Note with related party
Issuance Date Jan. 16, 2018
Principal $ 1,007
Maturity Date Jun. 30, 2021
Warrants | shares 61,729
Interest Rate Information 10.0% interest [2]
8/17/2016 [Member]  
Schedule of outstanding debt with detachable warrants  
Debt Type Term Loan with related party
Issuance Date Aug. 17, 2016
Principal $ 3,020
Maturity Date Jun. 30, 2021
Warrants | shares 588,236
Interest Rate Information 10.0% interest [2]
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 | shares
Interest Rate Information 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 $ 2,171
Maturity Date Jun. 30, 2021
Warrants | shares
Interest Rate Information 10.0% interest
[1] 8.0% cash interest per annum through March 31, 2020. 10.0% paid-in-kind interest ("PIK") interest per annum from April 1, 2020 through December 31, 2020. 8.0% cash interest per annum January 1, 2021 through the maturity date.
[2] 8.0% cash interest per annum, comprised of 6.0% cash, 2.0% PIK through March 31, 2020. 10.0% PIK interest per annum through September 30, 2020. In an event of default, the interest rate increases by 6.0% to 16.0%. 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.