XML 67 R56.htm IDEA: XBRL DOCUMENT v3.21.2
12.5% Senior Secured Notes and Loans Payable, 12.5% Senior Secured Notes (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Nov. 03, 2020
Jul. 15, 2019
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Jun. 30, 2025
Sep. 30, 2022
Dec. 31, 2020
12.5% Senior Secured Notes [Abstract]                  
Warrants issued (in shares)   2,000,000              
Warrant exercise price (in dollars per share)   $ 0.001              
Net proceeds from issuance of initial notes, warrants and first offer rights   $ 66,082              
Long-term debt     $ 51,500   $ 51,500        
Premium on early retirement of debt $ 2,250       2,250        
Loans payable, current     $ 7,725   7,725       $ 2,575
Amortization expense, deferred debt issuance costs and debt discounts         $ 3,604 $ 1,758      
Forecast                  
12.5% Senior Secured Notes [Abstract]                  
Principal payments, percentage of face amount             40.00% 10.00%  
Senior Notes                  
12.5% Senior Secured Notes [Abstract]                  
Proceeds from refinancing of debt 4,000                
Payments of loan costs $ 220                
Maximum | Marathon Pangolin Royalty LLC                  
12.5% Senior Secured Notes [Abstract]                  
Percentage of cash proceeds         30.00%        
Senior Secured Notes Due 2025                  
12.5% Senior Secured Notes [Abstract]                  
Interest rate     12.50%   12.50%        
Principal amount   $ 70,000              
Warrants issued (in shares) 714,000                
Warrants issued to purchase common stock (in shares) 143,000                
Additional borrowing capacity     $ 30,000   $ 30,000        
Redemption percentage of debt under change of control provisions         101.00%        
Amortization expense, deferred debt issuance costs and debt discounts     1,171 $ 590 $ 3,488 $ 1,758      
Unamortized deferred debt issuance cost and deferred debt discounts     11,110   11,110       14,596
Senior Secured Notes Due 2025 | Put Option                  
12.5% Senior Secured Notes [Abstract]                  
Fair value of put option     258   258        
Senior Secured Notes Due 2025 | Put Option | Accrued Expenses                  
12.5% Senior Secured Notes [Abstract]                  
Fair value of put option     111   111        
Senior Secured Notes Due 2025 | Put Option | Other Noncurrent Liabilities                  
12.5% Senior Secured Notes [Abstract]                  
Fair value of put option     $ 147   $ 147        
Senior Secured Notes Due 2025 | Senior Notes                  
12.5% Senior Secured Notes [Abstract]                  
Interest rate   12.50% 12.50%   12.50%        
Repayment of debt $ 22,500                
Long-term debt $ 70,000               $ 51,500
Repurchase price percentage         112.50%        
Senior Secured Notes Due 2025 | Minimum                  
12.5% Senior Secured Notes [Abstract]                  
Elective redemption percentage of debt         101.56%        
Senior Secured Notes Due 2025 | Maximum                  
12.5% Senior Secured Notes [Abstract]                  
Principal amount   $ 100,000              
Elective redemption percentage of debt         112.50%        
Senior Secured Notes Due 2025 - First Additional Offering                  
12.5% Senior Secured Notes [Abstract]                  
Warrant exercise price (in dollars per share)     $ 0.001   $ 0.001        
Additional borrowing capacity     $ 10,000   $ 10,000        
Senior Secured Notes Due 2025 - First Additional Offering | Maximum                  
12.5% Senior Secured Notes [Abstract]                  
Warrants issued (in shares)     2,143,000   2,143,000        
Senior Secured Notes Due 2025 - Second Additional Offering                  
12.5% Senior Secured Notes [Abstract]                  
Additional borrowing capacity     $ 20,000   $ 20,000