XML 76 R60.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value Measurements (Valuation Techniques of Level 3 Liabilities) (Details) - Level 3
Dec. 31, 2020
yr
Dec. 31, 2019
yr
Option pricing model | Stock price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input 2.49 4.94
Option pricing model | Volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input 0.800 0.650
Option pricing model | Term    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input 3.49  
Option pricing model | Term | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   0.59
Option pricing model | Term | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   4.49
Option pricing model | Risk-free rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input 0.002  
Option pricing model | Risk-free rate | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   0.016
Option pricing model | Risk-free rate | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   0.017
Option pricing model | Change of control probability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input 0  
Option pricing model | Change of control probability | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   0.050
Option pricing model | Change of control probability | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   0.100
Option pricing model | Cost of debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input 0  
Option pricing model | Cost of debt | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   0.147
Option pricing model | Cost of debt | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants liability, measurement input   0.160
Interest rate reset | Discounted cash flow | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0.200 0.250
Interest rate reset | Discounted cash flow | Stock price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 2.49 4.94
Interest rate reset | Discounted cash flow | Volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0.969 0.741
Interest rate reset | Discounted cash flow | Term    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 1.04 2.04
Interest rate reset | Discounted cash flow | Risk-free rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0.001 0.016
Make-whole change of control redemption | Option pricing model | Term    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0 2.04
Make-whole change of control redemption | Option pricing model | Risk-free rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0 0.016
Make-whole change of control redemption | Option pricing model | Change of control probability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0  
Make-whole change of control redemption | Option pricing model | Change of control probability | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input   0.050
Make-whole change of control redemption | Option pricing model | Change of control probability | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input   0.100
Qualifying change of control redemption derivative liability (2) | Discounted cash flow | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0 0.250
Qualifying change of control redemption derivative liability (2) | Discounted cash flow | Term    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0 0.60
Qualifying change of control redemption derivative liability (2) | Discounted cash flow | Change of control probability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0 0.050
Interest Make-whole Derivative Liability | Discounted cash flow | Term    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0.25 0
Interest Make-whole Derivative Liability | Discounted cash flow | Risk-free rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0.0010 0
Interest Make-whole Derivative Liability | Discounted cash flow | Recapitalization probability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Derivative liability, measurement input 0.900 0