XML 63 R49.htm IDEA: XBRL DOCUMENT v3.21.1
Debt (Details Narrative) - USD ($)
$ in Thousands
1 Months Ended 2 Months Ended 12 Months Ended
Jun. 13, 2020
Apr. 29, 2020
Jan. 07, 2019
Jan. 05, 2018
Jan. 31, 2020
Dec. 31, 2016
Apr. 29, 2020
Dec. 31, 2020
Dec. 31, 2019
Aug. 04, 2020
Jul. 31, 2020
Jun. 26, 2020
Feb. 29, 2020
Jan. 19, 2018
Tax liability               $ 292            
Reserve interest percentage               10.00%            
Finance line fees               $ 65 $ 65          
Factoring and Security Agreement [Member] | Prime Rate [Member]                            
Debt instrument description of variable rate         In January 2020, a new agreement was negotiated with Triumph lowering advance rate from 18 basis points to 15 and the interest rate from prime plus 2.5% to prime plus 2%.                  
Factoring Agreement [Member] | Wilco Capital Management [Member]                            
Convertible promissory note interest rate     1.275%                      
Minimum monthly volume     $ 125                      
Advance amount     $ 500                      
Advanced rate percentage     90.00%                      
Outstanding balance     $ 479                      
Maturity date     Mar. 31, 2020                      
Recourse Contract [Member]                            
Proceeds from sale of receivables               13,787 29,367          
Outstanding balance of recourse contract               2,999 5,508          
Paycheck Protection Program [Member]                            
Payment term   2 years                        
Loan payable   $ 5,216                        
Debt instrument interest percentage   1.00%         1.00%              
Triumph Term Loan [Member]                            
Payment term             6 months              
Debt instrument interest percentage                         10.00%  
Other debt                         $ 250  
Debt instrument ayment term             On April 7, 2020, in the face of the COVID 19 lockdown, Triumph offered a 2-month payment holiday and to extend the note payment, which ultimately was agreed to end in February 2021.              
Triumph Term Loan Arrangement [Member]                            
Outstanding balance               37            
Vivos Holdings, LLC [Member]                            
Convertible promissory note initial principal amount               $ 4,258 $ 4,169          
Accelerated tax event estimated annual impact           $ 215                
Accelerated tax event description           This triggered an accelerated tax event, a $215 estimated annual impact per year for 4 years which was accounted for in subsequent tax returns through 2019.                
Triumph Business Capital [Member] | Factoring and Security Agreement [Member]                            
Payment term       1 year                    
Increase in factoring fee                           $ 5,500
Minimum [Member] | Factoring and Security Agreement [Member]                            
Eligible for sale percentage         90.00%                  
Minimum [Member] | Factoring and Security Agreement [Member] | Prime Rate [Member]                            
Convertible promissory note interest rate         2.00%                  
Maximum [Member] | Factoring and Security Agreement [Member]                            
Eligible for sale percentage         93.00%                  
Maximum [Member] | Factoring and Security Agreement [Member] | Prime Rate [Member]                            
Convertible promissory note interest rate         2.50%                  
Convertible Debt [Member]                            
Notes payable $ 890                 $ 56 $ 112 $ 56    
Warrants to purchase shares of common stock 0.5                          
Convertible promissory note initial principal amount $ 50                          
Convertible promissory note exchange value $ 50                          
Convertible promissory note interest rate 12.00%                 12.00% 12.00% 12.00%    
Payment term 1 year                          
Convertible Debt [Member] | Minimum [Member]                            
Proceeds from issuance of common stock $ 5,000