XML 44 R33.htm IDEA: XBRL DOCUMENT v3.22.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Summary of Debt Obligations The following table sets forth our various debt obligations:

December 31,
20212020
2021 Promissory Note$5,220 $— 
Series A Note (principal amount)— 2,481 
Series B Note (principal amount)— 3,585 
Paycheck Protection Program Loan— 2,850 
Convertible Notes— 250 
Promissory Notes— 905 
Total debt$5,220 $10,071 
Debt discount - warrants (2021 Promissory Note)(316)— 
Debt discount - warrants (2020 Convertible Notes)— (1,029)
Debt discount - issuance costs (2020 Convertible Notes)— (650)
Less: current maturities of long-term debt(4,904)(4,435)
Less: long-term related-party debt— (195)
Long-term debt$— $3,762 
Summary of Calculated Aggregate Fair Values and Assumptions
The following table sets forth the assumptions used and calculated aggregated fair values of the liability classified warrants:
December 31, 2021December 31, 2020
Strike price per share$2.25 $4.00 
Closing price per share$2.63 $1.26 
Term (years)1.532.53
Volatility186 %146 %
Risk-free rate0.56 %0.17 %
Dividend Yield
Summary of Change in Fair Value of Warrant Liability A summary of the change in fair value of the warrant liability is set forth below:
20212020
Balance, beginning of period$1,614 $— 
Warrant issued— 2,486 
Warrant Exercised(16,148)— 
Change in fair value of warrant liability18,139 (872)
Balance, end of period$3,605 $1,614 
Summary of Interest Expense The following table sets forth interest expense for our various debt obligations included in the consolidated statements of operations and comprehensive loss:

Year Ended December 31,
20212020
2020 Convertible Notes$1,111 $722 
Accretion of debt discount - issuance costs1,913 686 
Accretion of debt discount - warrants1,029 1,457 
2021 Promissory Note
203 — 
Senior Convertible Note— 197 
Factoring financing agreement75 175 
All other debt and financing obligations150 176 
Total$4,481 $3,413