Quarterly report pursuant to Section 13 or 15(d)

DEBT (Tables)

v3.23.1
DEBT (Tables)
3 Months Ended
Mar. 31, 2023
DEBT  
Summary of debt obligations

March 31, 

December 31, 

    

2023

    

2022

Face value of convertible debenture

$

3,450

$

3,450

Less: principal converted to common shares

(60)

(60)

Less: deemed fair value ascribed to conversion feature and warrants

 

(1,523)

 

(1,523)

Plus: accretion of implied interest

 

1,181

1,086

Total convertible debt

 

3,048

 

2,953

Face value of Centurion debenture

11,000

11,000

Less: deemed fair value ascribed to warrants

(1,204)

(1,204)

Plus: accretion of implied interest

552

476

Less: net debt issuance costs

(347)

(386)

Total Centurion debt

 

10,001

 

9,886

Total debt

 

13,049

 

12,839

Less: current portion of debt

 

(2,620)

 

(965)

Long-term debt

$

10,429

$

11,874

Schedule of accretion expense and interest expense related to debt obligations

The following table depicts accretion expense and interest expense (excluding debt issuance cost amortization) related to the Company’s debt obligations for the three months ended March 31, 2023 and 2022 (in thousands):

Three Months Ended March 31, 

2023

    

2022

Accretion expense

  

 

  

Convertible debenture

$

95

$

95

Centurion debenture

 

75

75

$

170

$

170

Debt issuance cost amortization

  

 

  

Centurion debenture

$

39

$

40

Interest paid

Convertible debenture

$

174

$

77

Centurion debenture

 

376

 

263

$

550

$

340

Schedule of future minimum principal payments

As of March 31, 2023, future minimum principal payments are summarized as follows (in thousands):

    

Convertible

    

 

Debt

 

Debenture

2023

$

2,560

$

2024

 

830

 

2025

 

 

11,000

Total

3,390

11,000

Less: fair value ascribed to conversion feature and warrants

 

(1,523)

 

(1,204)

Plus: accretion and implied interest

 

1,181

 

552

Less: net debt issuance costs

(347)

$

3,048

$

10,001