XML 74 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Convertible Notes (Tables)
 12 Months Ended
Dec. 31, 2022
Convertible Notes [Abstract]  
Convertible Notes
The amounts in the accompanying consolidated balance sheets are analyzed as follows:

 
  
December 31,
2022
    
December 31,
2021
  
Convertible notes
    
11,165
      
21,165
  
Less: beneficial conversion feature
    
-
      
(10,949
)
Convertible notes, net of beneficial conversion feature
    
11,165
      
10,216
  
Less: Deferred financing costs
    
(9
)
    
(75
)
Less: Change in fair value of conversion option
    
(323
)
    
(2,568
)
Total
    
10,833
      
7,573
  
Less – current portion
    
(10,833
)
    
(769
)
Long-term portion
    
-
      
6,804
  
First and Third JDH Notes [Member]  
Convertible Notes [Abstract]  
Convertible Notes
The net debt at inception (i.e. initial applicable limit minus debt discount related to BCF), accumulated deficit and debt movement of the First and Third JDH Notes is presented below:
   
Net debt at
inception
    
Accumulated
deficit
    
Debt
  
Balance, December 31, 2020
    
3,361
      
8,670
      
12,031
  
Repayments / Conversions
    
(17,550
)
    
-
      
(17,550
)
Amortization (Note 11)
    
-
      
995
      
995
  
Loss on extinguishment
    
-
      
4,524
      
4,524
  
Balance, December 31, 2021
    
(14,189
)
    
14,189
      
-