B3D Senior Secured Loan
On January 9, 2020, as compensation for the consent of B3D to the
CC Agreement, we entered into the Fifth Credit Agreement Amendment
with B3D in order to (i) increase the principal amount owed to B3D
from $7,000 to $7,150, which additional $150 in principal and any
interest accrued thereon will become convertible, at B3D’s option,
into shares of our common stock upon receipt of the approval of our
stockholders, which was obtained on May 28, 2020 and (ii) provide
for the advance payment of 97,223 shares of common stock in
satisfaction of the interest payable pursuant to the B3D Note for
the months of October, November and December 2020. The common stock
was issued to B3D on January 14, 2020. We capitalized a $150 fee
charged by the lender to consent to the CC Agreement.
The total of fees paid to the lender as consideration for entering
into the Fourth and Fifth Credit Agreement Amendments of $650 was
capitalized and was being amortized over the remaining term of the
B3D Note. We recorded amortization expense of $62 related to these
capitalized costs, which is included in Interest expense in our
consolidated statements of operations and comprehensive loss.
On March 6, 2020, XpresSpa Holdings entered into the Sixth Credit
Agreement Amendment with B3D in order to, among other provisions,
(i) increase the principal amount owed to B3D from $7,150 to
$7,900, which additional $750 in principal, comprised of $500 in
new funding and $250 in debt issuance costs, and any interest
accrued thereon will be convertible, at B3D’s option, into shares
of our common stock subject to receipt of the approval of our
stockholders which was obtained on May 28, 2020 and (ii) decrease
the conversion rate under the B3D Note from $6.00 per share to
$1.68 per share. On March 19, 2020, the conversion rate was further
reduced to $0.525 per share after giving effect to certain
anti-dilution adjustments.
The Sixth Credit Agreement Amendment was accounted for as an
extinguishment of debt in our consolidated financial statements. In
March 2020, we extinguished debt with a carrying value of $4,829,
net of unamortized debt discount of $1,845 and unamortized debt
issuance costs of $476. In addition, we extinguished $2,048 of
derivative liability, which represented the estimated fair value of
the conversion option based upon provisions included in the Fifth
Credit Agreement Amendment. We determined that the conversion
option in the Sixth Credit Agreement Amendment should be bifurcated
from the host instrument and engaged a third party to assess the
fair value of the conversion option. As a result, we recorded debt
with a carrying value of $3,994, net of a debt discount of $3,656
and debt issuance costs of $250, and a derivative liability of
$3,656. We recognized a loss on the extinguishment of debt of $273
during the year ended December 31, 2020, which represents the
difference between the carrying amount of the debt recorded under
the Fourth and Fifth Credit Agreement Amendments and the debt
recorded under the Sixth Credit Agreement Amendment and is included
in Other non-operating income (expense), net in the consolidated
statements of operations and comprehensive loss.
Subsequent to the Sixth Credit Agreement Amendment and during the
year ended December 31, 2020, B3D elected to convert a total of
$7,900 of principal into shares of common stock at conversion
prices of $1.68 and $0.525. As a result, approximately $15,395 of
derivative liability was settled and reclassified to equity, we
wrote off $3,156 of unamortized debt discount and debt issuance
costs, and 13,934,525 shares of common stock were issued. We
recognized a revaluation loss related to the derivative liability
of $11,990 during the year ended December 31, 2020, which is
included in “Loss on revaluation of
warrants and conversion options” in the consolidated statements
of operations and comprehensive loss.
A total of $884 of accretion expense on the debt discount was
recorded in the years ended December 31, 2020, which is included in
“Interest expense” in the
consolidated statements of operations and comprehensive loss and
increased the carrying value of the B3D Note. Total amortization
expense related to the B3D Note debt issuance costs was $98 for the
year ended December 31, 2020, which is included in “Interest expense” in the consolidated
statements of operations and comprehensive loss.
The B3D Note was guaranteed on a full, unconditional, joint, and
several basis, by the parent Company, XpresSpa Group, Inc., and all
wholly owned subsidiaries of Holdings (the “Guarantor
Subsidiaries”). Under the terms of a security and guarantee
agreement dated July 8, 2019, XpresSpa Group, Inc. (the parent
company) and the Guarantor Subsidiaries each