DEBT (Details 1) - USD ($) $ in Thousands | 1 Months Ended | 6 Months Ended | 12 Months Ended | | |
Oct. 31, 2016 | Dec. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Oct. 10, 2017 | Jun. 25, 2016 |
Contractual liabilities, Accretion Expense | | $ 8,400 | | | $ 24,890 | | $ 10,121 | | $ 0 | | |
Balance Ending | | | | | 142,525 | | | | | | |
Balance Beginning | | | $ 15,199 | | 4,383 | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | | | 43,357 | | 13,356 | | 829 | | |
Balance Ending | | | 4,383 | | 5,143 | | 4,383 | | | | |
Target date fee for delayed closing of merger | | | (433) | | (12,071) | [1] | 0 | | $ 0 | | |
Net discount | | | 200 | | 200 | | 200 | | | $ 1,250 | |
Net carrying value | | $ 6,000 | 88,064 | | 82,113 | | 88,064 | | | | |
Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 75,301 | | 169,158 | | | | | | |
Balance Ending | | | 169,158 | | 139,544 | | 169,158 | | | | |
Balance Beginning | | | 50,701 | | 90,534 | | | | | | |
Balance Ending | | | 90,534 | | 89,618 | | 90,534 | | | | |
Target date fee for delayed closing of merger | [2] | | (9,440) | | | | | | | | |
Net discount | | | 81,094 | | 59,490 | | 81,094 | | | | $ 50,701 |
Net carrying value | | | 88,064 | | 80,054 | | 88,064 | | | | $ 24,600 |
Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 30,000 | | 107,900 | | | | | | |
Balance Ending | | | 107,900 | | 125,872 | | 107,900 | | | | |
Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 45,301 | | 55,258 | | | | | | |
Balance Ending | | | 55,258 | | 9,672 | | 55,258 | | | | |
Balance Beginning | | | 45,301 | | 55,258 | | | | | | |
Balance Ending | | | 55,258 | | 55,200 | | 55,258 | | | | |
Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 0 | | 6,000 | | | | | | |
Balance Ending | | | 6,000 | | 4,000 | | 6,000 | | | | |
Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 600 | | 2,150 | | | | | | |
Balance Ending | | | 2,150 | | 1,816 | | 2,150 | | | | |
Origination fee [Member] | | | | | | | | | | | |
Balance Beginning | | | 4,750 | | 875 | | | | | | |
Balance Ending | | | 875 | | 875 | | 875 | | | | |
Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 1,500 | | 5,375 | | | | | | |
Balance Ending | | | 5,375 | | 4,538 | | 5,375 | | | | |
Amendment fee [Member] | | | | | | | | | | | |
Balance Beginning | | | 0 | | 1,400 | | | | | | |
Balance Ending | | | 1,400 | | 2,100 | | 1,400 | | | | |
Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 0 | | 8,600 | | | | | | |
Balance Ending | | | 8,600 | | 11,521 | | 8,600 | | | | |
Fair value of warrants [Member] | | | | | | | | | | | |
Balance Beginning | | | 6,724 | | 1,239 | | | | | | |
Balance Ending | | | 1,239 | | 1,239 | | 1,239 | | | | |
Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 2,123 | | 7,608 | | | | | | |
Balance Ending | | | 7,608 | | 6,424 | | 7,608 | | | | |
Consulting fees to lenders [Member] | | | | | | | | | | | |
Balance Beginning | | | 1,520 | | 280 | | | | | | |
Balance Ending | | | 280 | | 280 | | 280 | | | | |
Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 480 | | 7,720 | | | | | | |
Balance Ending | | | 7,720 | | 6,519 | | 7,720 | | | | |
Other issuance costs [Member] | | | | | | | | | | | |
Balance Beginning | | | 2,205 | | 589 | | | | | | |
Balance Ending | | | 589 | | 649 | | 589 | | | | |
Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | 697 | | 3,823 | | | | | | |
Balance Ending | | | 3,823 | | 3,600 | | 3,823 | | | | |
Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Balance Beginning | | | | | (9,440) | | | | | | |
Balance Ending | | | (9,440) | | (30,128) | | (9,440) | | | | |
Payment in Kind (PIK) Note [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, PIK Accrual | | | 900 | | 2,966 | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Net discount | | | 0 | | 0 | | 0 | | | | |
Net carrying value | | | 900 | | 2,966 | | 900 | | | | |
Payment in Kind (PIK) Note [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, PIK Accrual | | | 900 | | 2,966 | | | | | | |
Payment in Kind (PIK) Note [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, PIK Accrual | | | 0 | | 0 | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | 0 | | 0 | | | | | | |
Payment in Kind (PIK) Note [Member] | Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, PIK Accrual | | | | | 0 | | | | | | |
Amendment Fees [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | 0 | | | | | | |
Target date fee for delayed closing of merger | | | (1,502) | | (1,190) | | | | | | |
Amendment Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | 0 | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 9,927 | | | | | | | | |
Amendment Fees [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | 0 | | | | | | | | |
Amendment Fees [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | 0 | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | | | | | | | |
Amendment Fees [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | 0 | | | | | | | | |
Amendment Fees [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | | | | | | | |
Amendment Fees [Member] | Origination fee [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | 0 | | | | | | |
Amendment Fees [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | | | | | | | |
Amendment Fees [Member] | Amendment fee [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | 0 | | | | | | |
Amendment Fees [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 8,600 | | | | | | | | |
Amendment Fees [Member] | Fair value of warrants [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | 0 | | | | | | |
Amendment Fees [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | | | | | | | |
Amendment Fees [Member] | Consulting fees to lenders [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | 0 | | | | | | |
Amendment Fees [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | | | | | | | |
Amendment Fees [Member] | Other issuance costs [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 0 | | 0 | | | | | | |
Amendment Fees [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | 1,327 | | | | | | | | |
Liability Adjustment [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Liability Adjustments | | | 15,957 | | 9,414 | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 15,957 | | 9,414 | | | | | | |
Net discount | | | 15,957 | | 9,414 | | 15,957 | | | | |
Net carrying value | | | 0 | | 0 | | 0 | | | | |
Liability Adjustment [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Liability Adjustments | | | 0 | | 0 | | | | | | |
Liability Adjustment [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Liability Adjustments | | | 9,957 | | 9,414 | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 9,957 | | 9,414 | | | | | | |
Liability Adjustment [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Liability Adjustments | | | 6,000 | | 0 | | | | | | |
Liability Adjustment [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 0 | | 0 | | | | | | |
Liability Adjustment [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 0 | | 0 | | | | | | |
Liability Adjustment [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 0 | | 0 | | | | | | |
Liability Adjustment [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 0 | | 0 | | | | | | |
Liability Adjustment [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 6,000 | | 0 | | | | | | |
Liability Adjustment [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | 0 | | 0 | | | | | | |
Liability Adjustment [Member] | Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Liability Adjustments | | | | | 0 | | | | | | |
Principal Schedule [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Scheduled | | | 77,500 | | (15,500) | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 1,550 | | 0 | | | | | | |
Net discount | | | 1,550 | | 0 | | 1,550 | | | | |
Net carrying value | | | 75,950 | | (15,500) | | 75,950 | | | | |
Principal Schedule [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Scheduled | | | 77,500 | | (13,500) | | | | | | |
Principal Schedule [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Scheduled | | | 0 | | 0 | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 0 | | 0 | | | | | | |
Principal Schedule [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Scheduled | | | 0 | | (2,000) | | | | | | |
Principal Schedule [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 1,550 | | 0 | | | | | | |
Principal Schedule [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 0 | | 0 | | | | | | |
Principal Schedule [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 0 | | 0 | | | | | | |
Principal Schedule [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 0 | | 0 | | | | | | |
Principal Schedule [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 0 | | 0 | | | | | | |
Principal Schedule [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | 0 | | 0 | | | | | | |
Principal Schedule [Member] | Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Scheduled | | | | | 0 | | | | | | |
Principal Prepayments [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Prepayments | | | (500) | | (26,494) | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (15,015) | | | | | | |
Net discount | | | 0 | | (12,071) | | 0 | | | | |
Net carrying value | | | (500) | | (14,423) | | (500) | | | | |
Principal Prepayments [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Prepayments | | | (500) | | (21,494) | | | | | | |
Principal Prepayments [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Prepayments | | | 0 | | (5,000) | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (9,472) | | | | | | |
Principal Prepayments [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Principal Reductions Prepayments | | | 0 | | 0 | | | | | | |
Principal Prepayments [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (334) | | | | | | |
Principal Prepayments [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (837) | | | | | | |
Principal Prepayments [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (1,379) | | | | | | |
Principal Prepayments [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (1,184) | | | | | | |
Principal Prepayments [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (1,201) | | | | | | |
Principal Prepayments [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | 0 | | (608) | | | | | | |
Principal Prepayments [Member] | Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Principal Reductions Prepayments | | | | | 2,944 | | | | | | |
Funding Transfers [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | [3] | | (12,399) | | | | | | | | |
Target date fee for delayed closing of merger | [3] | | 1,069 | | | | | | | | |
Funding Transfers [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Funding Transfers | | | 0 | [4] | 0 | [5] | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 12,399 | [4] | 0 | [5] | | | | | |
Net discount | | | 11,330 | [4] | 0 | [5] | 11,330 | [4] | | | |
Net carrying value | | | (11,330) | [4] | 0 | [5] | (11,330) | [4] | | | |
Funding Transfers [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Funding Transfers | | | 0 | [4] | 50,000 | [5] | | | | | |
Funding Transfers [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Funding Transfers | | | 0 | [4] | (50,000) | [5] | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 0 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Funding Transfers | | | 0 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 0 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Origination fee [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | [3] | | (3,875) | | | | | | | | |
Funding Transfers [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 3,875 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Amendment fee [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | [3] | | 0 | | | | | | | | |
Funding Transfers [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 0 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Fair value of warrants [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | [3] | | (5,485) | | | | | | | | |
Funding Transfers [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 5,485 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Consulting fees to lenders [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | [3] | | (1,240) | | | | | | | | |
Funding Transfers [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 1,240 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Other issuance costs [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | [3] | | (1,799) | | | | | | | | |
Funding Transfers [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | | | 1,799 | [4] | 0 | [5] | | | | | |
Funding Transfers [Member] | Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Funding Transfers | [5] | | | | 0 | | | | | | |
Amendment Costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | | | 0 | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 4,685 | | | | | | |
Net discount | | | 9,927 | | 4,685 | | 9,927 | | | | |
Net carrying value | | | (9,927) | | (4,685) | | (9,927) | | | | |
Amendment Costs [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | | | 0 | | | | | | |
Amendment Costs [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | | | 0 | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 0 | | | | | | |
Amendment Costs [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Amendment Costs | | | | | 0 | | | | | | |
Amendment Costs [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 0 | | | | | | |
Amendment Costs [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 0 | | | | | | |
Amendment Costs [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 4,300 | | | | | | |
Amendment Costs [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 0 | | | | | | |
Amendment Costs [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 0 | | | | | | |
Amendment Costs [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 385 | | | | | | |
Amendment Costs [Member] | Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Amendment Costs | | | | | 0 | | | | | | |
Accretion Expense [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, PIK Accrual | [2] | | 0 | | | | | | | | |
Contractual liabilities, Liability Adjustments | [2] | | 0 | | | | | | | | |
Contractual liabilities, Principal Reductions Scheduled | [2] | | 0 | | | | | | | | |
Contractual liabilities, Principal Reductions Prepayments | [2] | | 0 | | | | | | | | |
Contractual liabilities, Funding Transfers | [2],[4] | | (1,069) | | | | | | | | |
Contractual liabilities, Amendment Costs | [2] | | 0 | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | 0 | | | | | | |
Balance Beginning | | | 0 | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | 0 | | 0 | | | | | | |
Net discount | | | (8,371) | | (23,632) | | (8,371) | | | | |
Net carrying value | | | 8,371 | | 23,632 | | $ 8,371 | | | | |
Accretion Expense [Member] | Principal Balance [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | 0 | | | | | | |
Accretion Expense [Member] | Mandatory Trigger Event Exit Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | 0 | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | 0 | | 0 | | | | | | |
Accretion Expense [Member] | Mandatory Consulting Fees [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | 0 | | | | | | |
Accretion Expense [Member] | Original issue discount [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | | | 0 | | | | | | |
Accretion Expense [Member] | Origination fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | | | 0 | | | | | | |
Accretion Expense [Member] | Amendment fee [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | | | 0 | | | | | | |
Accretion Expense [Member] | Fair value of warrants [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | | | 0 | | | | | | |
Accretion Expense [Member] | Consulting fees to lenders [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | 0 | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | | | 0 | | | | | | |
Accretion Expense [Member] | Other issuance costs [Member] | Funded Debt [Member] | | | | | | | | | | | |
Contractual liabilities, Accretion Expense | | | $ 0 | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | | | 0 | | | | | | |
Accretion Expense [Member] | Cumulative accretion [Member] | Funded Debt [Member] | | | | | | | | | | | |
Debt discount and issuance costs, Accretion Expenses | | | | | $ (23,632) | | | | | | |
| |
[1] | Consists of the write-off of the proportional DIC associated with $21.5 million of principal prepayments and $5.0 million of mandatory Trigger Event exit fee prepayments for the year ended December 31, 2017. | |
[2] | Consists of $8.4 million of accretion related to funded debt, plus a $1.1 million transfer of amortization from the unfunded debt issuance costs in October 2016 in connection with the Second Amendment. | |
[3] | The proportionate costs and accumulated amortization for the period prior to the funding date were transferred from the unfunded debt to the funded debt in October 2016 in connection with the Second Amendment. | |
[4] | The proportionate DIC for periods prior to the funding date were transferred from the unfunded debt to the funded debt in connection with an amendment to the Credit Facility in October 2016. | |
[5] | Represents the transfer of contractual obligations from mandatory Trigger Event exit fees to principal as required by the Sixth Amendment to the Credit Facility entered into in October 2017. | |