XML 54 R41.htm IDEA: XBRL DOCUMENT v3.20.2
Loans Payable (Details)
$ in Thousands
6 Months Ended
Jun. 30, 2020
USD ($)
shares
Schedule of outstanding debt with detachable warrants  
Total debt, gross $ 10,354
Warrants | shares 649,965
Debt discount $ (338)
Total debt, net 10,016
Less current maturities $ (8,464)
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
Total debt, gross $ 264
Maturity Date Jun. 30, 2021
Warrants | shares
Interest Rate Information 0.0% interest
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
Total debt, gross $ 1,032
Maturity Date Jun. 30, 2021
Warrants | shares 61,729
Interest Rate Information 10.0% interest [1]
8/17/2016 [Member]  
Schedule of outstanding debt with detachable warrants  
Debt Type Term Loan with related party
Issuance Date Aug. 17, 2016
Total debt, gross $ 3,096
Maturity Date Jun. 30, 2021
Warrants | shares 588,236
Interest Rate Information 10.0% interest [1]
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
Total debt, gross $ 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
Total debt, gross $ 2,773
Maturity Date Jun. 30, 2021
Warrants | shares
Interest Rate Information 10.0% interest [2]
4/27/2020 [Member]  
Schedule of outstanding debt with detachable warrants  
Debt Type Paycheck Protection Program Loan from Small Business Administration
Issuance Date Apr. 20, 2027
Total debt, gross $ 1,552
Maturity Date Apr. 27, 2022
Warrants | shares
Interest Rate Information 1.0% interest [3]
[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.
[3] 1,0% cash interest per annum. Payments are deferred for six months from the date of the Promissory Note and the Company can apply for forgiveness of the Promissory Note after 60 days. Forgiveness of the Promissory Note will be determined in accordance with the provisions of the CARES Act and applicable regulations. Any principal and interest amounts outstanding after the determination of amounts forgiven will be repaid on a monthly basis.