XML 86 R72.htm IDEA: XBRL DOCUMENT v3.21.1
16. Starboard Investment (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
2 Months Ended 3 Months Ended 5 Months Ended 9 Months Ended 11 Months Ended 12 Months Ended
Feb. 25, 2020
Dec. 31, 2020
Jun. 04, 2020
Sep. 30, 2020
Nov. 18, 2019
Dec. 31, 2020
Dec. 31, 2019
Proceeds from issuance of preferred stock           $ 35,000  
Payment of stock issuance costs           1,300  
Fair value of embedded derivative   $ 26,728       26,728 $ 17,974
Proceeds from issuance of warrants           4,600 0
Repayment of debt           496 $ 0
Securities Purchase Agreement [Member] | Senior Secured Notes [Member]              
Proceeds from issuance of debt     $ 115,000        
Repayment of debt       $ 80,000   35,000  
Interest Rate     10.00%        
Embedded Derivative [Member]              
Proceeds from issuance of preferred stock           21,200  
Series A Redeemable Convertible Preferred Stock [Member]              
Proceeds from issuance of preferred stock           8,900  
Accrued and unpaid dividends   0       0  
Accretion           2,800  
Fair value of embedded derivative   26,700       26,700  
Warrants [Member]              
Proceeds from issuance of preferred stock           $ 4,800  
Warrants exercised           0  
Series B Warrants [Member]              
Warrants issued, shares 100,000,000            
Conversion price $ 5.25            
Fair value of warrants   52,300       $ 52,300  
Warrants exercised           0  
Proceeds from issuance of warrants $ 4,600            
Warrant expiration date Nov. 15, 2027            
Amortization of Debt Discount   1,158          
Starboard [Member]              
Stock issued         350,000    
Warrants issued, shares         5,000,000    
Starboard [Member] | Series A Preferred Stock [Member]              
Conversion price         $ 3.65    
Starboard [Member] | Warrants [Member]              
Warrants issued, shares         5,000,000    
Conversion price         $ 3.65    
Fair value of warrants   $ 6,600     $ 4,800 $ 6,600  
Merton [Member] | Senior Secured Notes [Member]              
Interest Rate           6.00%  
Maturity Date           Dec. 31, 2020  
Series A redeemable convertible preferred stock, par value   $ 0.001       $ 0.001  
Discount   $ 500       $ 500  
Merton [Member] | Exchange Agreement [Member] | Senior Secured Notes [Member]              
Repayment of debt           80,000  
Principal amount   115,000       115,000  
Payment of lenders fees           4,600  
Payment of other issuance costs           500  
Merton [Member] | Exchange Agreement [Member] | Senior Secured Notes 1 [Member]              
Repayment of debt           35,000  
Merton [Member] | Series A Redeemable Convertible Preferred Stock [Member] | Senior Secured Notes [Member]              
Accrued and unpaid dividends   900       900  
Merton [Member] | Series B Warrants [Member] | Senior Secured Notes [Member]              
Original Issue Discount   1,300       1,300  
Unamortized Discount   $ 171       $ 171