XML 63 R49.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value Measurements - Measurements Levels (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
May 01, 2020
Dec. 31, 2019
Aug. 31, 2018
Jan. 12, 2018
Oct. 21, 2016
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Warrant shares (in shares) 414,286   1,339,286      
ESW Holdings, Inc.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Warrant shares (in shares) 0 925,000 925,000   925,000  
Warrants and Rights Outstanding, Maturity Date         Jan. 12, 2028  
Hale Capital, LLP            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Warrant shares (in shares) 314,286   314,286      
Warrants and Rights Outstanding, Maturity Date           Oct. 21, 2026
iStudy Co., Ltd.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Warrant shares (in shares) 100,000   100,000 100,000    
Warrants and Rights Outstanding, Maturity Date       Aug. 31, 2028    
Fair value, measurements, recurring            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability $ 2,947   $ 2,900      
Fair value, measurements, recurring | Fair Value, Inputs, Level 1            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0          
Fair value, measurements, recurring | Fair Value, Inputs, Level 2            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0          
Fair value, measurements, recurring | Fair Value, Inputs, Level 3            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 2,947          
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value 2,947   2,939      
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Settlements (1,855)          
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Issuances 140          
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Gain (Loss) Included in Earnings 1,723          
Fair value, measurements, recurring | Warrants            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 2,910   2,939      
Fair value, measurements, recurring | Warrants | ESW Holdings, Inc.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability     2,149      
Fair value, measurements, recurring | Warrants | Hale Capital, LLP            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 2,245   645      
Fair value, measurements, recurring | Warrants | iStudy Co., Ltd.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 665   145      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 1            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0   0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 1 | ESW Holdings, Inc.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability     0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 1 | Hale Capital, LLP            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0   0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 1 | iStudy Co., Ltd.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0   0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 2            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0   0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 2 | ESW Holdings, Inc.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability     0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 2 | Hale Capital, LLP            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0   0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 2 | iStudy Co., Ltd.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0   0      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 3            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 2,910   2,939      
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value 2,910   2,939      
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Settlements (1,855)          
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Gain (Loss) Included in Earnings 1,826          
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 3 | ESW Holdings, Inc.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability     2,149      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 3 | Hale Capital, LLP            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 2,245   645      
Fair value, measurements, recurring | Warrants | Fair Value, Inputs, Level 3 | iStudy Co., Ltd.            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 665   145      
Fair value, measurements, recurring | Derivative            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 37          
Fair value, measurements, recurring | Derivative | Fair Value, Inputs, Level 1            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0          
Fair value, measurements, recurring | Derivative | Fair Value, Inputs, Level 2            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 0          
Fair value, measurements, recurring | Derivative | Fair Value, Inputs, Level 3            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Derivative liability 37          
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value 37   $ 0      
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Issuances 140          
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Gain (Loss) Included in Earnings $ (103)