Quarterly report pursuant to Section 13 or 15(d)

DEBT (Tables)

v3.23.4
DEBT (Tables)
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
Summary of debt obligations

September 30, 

December 31, 

    

2023

    

2022

Face value of convertible debt

$

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

 

1,371

1,086

Total convertible debt

 

3,238

 

2,953

Face value of Centurion debt

11,000

11,000

Less: deemed fair value ascribed to warrants

(1,204)

(1,204)

Plus: accretion of implied interest

702

476

Less: net debt issuance costs

(266)

(386)

Total Centurion debt

 

10,232

 

9,886

Total debt

 

13,470

 

12,839

Less: current portion of debt

 

(3,238)

 

(965)

Long-term debt

$

10,232

$

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 and nine months ended September 30, 2023, and 2022 (in thousands):

Three Months Ended September 30, 

Nine Months Ended September 30, 

2023

    

2022

2023

    

2022

Accretion expense

  

 

  

  

 

  

Convertible debt

$

95

$

95

$

285

$

285

Centurion debt

 

75

 

75

 

226

226

$

170

$

170

$

511

$

511

Debt issuance cost amortization

  

 

  

  

 

  

Centurion debt

$

40

$

40

$

120

$

120

Interest paid

Convertible debt

$

$

$

221

$

221

Centurion debt

 

388

 

324

 

1,147

 

872

$

388

$

324

$

1,368

$

1,093

Schedule of future minimum principal payments

As of September 30, 2023, future minimum principal payments are summarized as follows (in thousands):

    

Convertible

    

 

Debt

 

Debenture

2023

$

965

$

2024

 

2,425

 

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

 

1,371

 

702

Less: net debt issuance costs

(266)

$

3,238

$

10,232