XML 140 R127.htm IDEA: XBRL DOCUMENT v3.21.2
WARRANT DERIVATIVE LIABILITY (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
WARRANT DERIVATIVE LIABILITY.    
Summary of key assumptions used to determine fair value of warrants

    

May 31,

    

December 31,

March 31,

 

    

2019

    

2020

2021

 

Number of shares underlying the warrants

 

3,000,000

 

1,645,807

322,807

Fair market value of stock

$

0.95

$

0.48

$

0.92

Exercise price

$

1.30

$

0.40

$

0.40

Volatility

 

133

%  

108

%  

110

%

Risk-free interest rate

 

1.93

%  

0.36

%  

0.92

%

Warrant life (years)

 

5.00

3.41

 

3.16

The following are the key assumptions that were used to determine the fair value of the 2019 Warrants:

May 31,

    

December 31,

December 31,

 

2019

    

2019

2020

 

Number of shares underlying the warrants

3,000,000

 

8,666,667

1,645,807

Fair market value of stock

$

0.95

$

0.63

$

0.48

Exercise price

$

1.30

$

0.45

$

0.40

Volatility

 

133

%  

124

%

 

108

%

Risk-free interest rate

 

1.93

%  

1.69

%

 

0.36

%

Warrant life (years)

 

5.00

4.41

 

3.41

Summary of the changes in the fair value of the warrant derivative liability

Three months ended March 31, 

    

2021

    

2020

Beginning balance

$

561,368

$

4,620,593

Warrant exercise

(1,539,981)

(82,241)

Change in fair value of warrants derivative liability

1,198,744

(1,375,619)

Ending balance

$

220,131

$

3,162,733

The following table sets forth a summary of the changes in the fair value of the warrant derivative liability, our Level 3 financial liabilities that are measured at fair value on a recurring basis:

December 31, 

2020

    

2019

Beginning balance

$

4,620,593

$

Recognition of warrant derivative liability on May 31, 2019

2,416,421

Warrant exercise

(3,323,429)

Change in fair value of warrants derivative liability

(735,796)

2,204,172

Ending balance

$

561,368

$

4,620,593