XML 131 R52.htm IDEA: XBRL DOCUMENT v3.20.1
Loans payable (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Nov. 30, 2019
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Loans payable                      
Loans from FFG   $ 7,305       $ 8,316     $ 7,305 $ 8,316  
Unamortized debt discount   (2,586)       (3,924)     (2,586) (3,924)  
Total Loans payable, net   4,719       4,392     4,719 4,392  
Revenue   3,618 $ 2,038 $ 4,051 $ 2,235 5,080 $ 1,900 $ 649 11,942 7,629  
Unearned income (current)   3,591       6,619     3,591 6,619  
unearned income (non-current)   72       1,663     72 1,663  
Unamortized debt discount   2,600       3,900     2,600 3,900  
Interest expense                 900 800 $ 600
Amortization of debt discount                 800 700 500
Principal payment                 $ 842 0  
Estimated market rate                 20.00%    
Threshold for change in estimated market rate                 0.10    
Scheduled early repayment $ 3,300                    
Adjustment                      
Loans payable                      
Deferred income reduced $ 300                    
Grant                      
Loans payable                      
Revenue                 $ 800 700 500
Unearned income (current)   700       800     700 800 700
unearned income (non-current)   $ 1,900       $ 3,000     $ 1,900 $ 3,000 $ 3,800
Minimum                      
Loans payable                      
Interest rate (as a percent)   0.75%             0.75%    
Maximum                      
Loans payable                      
Interest rate (as a percent)   1.00%             1.00%