XML 54 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Stockholder's Equity (Tables)
9 Months Ended
Sep. 30, 2020
Equity [Abstract]  
Schedule of Warrants Issued and Outstanding

Warrants issued and outstanding as of September 30, 2020 are as follows:

 

 

Warrants Outstanding

 

 

Number of

warrants

 

 

Exercise

Price

 

 

Expiration

Common stock warrants

 

 

179,558

 

 

$

1.67

 

 

4/28/2026 - 3/30/2027

Total outstanding warrants

 

 

179,558

 

 

 

 

 

 

 

Warrants issued and outstanding as of December 31, 2019 were as follows:

 

 

 

Warrants Outstanding

 

 

Number of

warrants

 

 

Exercise

Price

 

 

Expiration

Common stock warrants

 

 

27,810

 

 

$

0.14

 

 

10/19/2025

Series A preferred stock warrants

 

 

77,030

 

 

$

1.43

 

 

12/10/2021

Series B preferred stock warrants

 

 

179,558

 

 

$

1.67

 

 

4/28/2026 - 3/30/2027

Total preferred stock warrants

 

 

256,588

 

 

 

 

 

 

 

Total outstanding warrants

 

 

284,398

 

 

 

 

 

 

 

 

Schedule of Fair Value of Preferred Warrants Determined Using Black Scholes Option Pricing Model

The fair value of the Preferred Warrants was determined using the Black Scholes option pricing model with the following assumptions:

 

 

 

May 21, 2020 (1)

 

 

December 31, 2019

 

 

 

Series A

 

 

Series B

 

 

Series A

 

 

Series B

 

Expected volatility

 

 

51.10

%

 

 

50.00

%

 

 

41.40

%

 

 

39.80

%

Preferred stock fair value (per share)

 

$

19.00

 

 

$

19.00

 

 

$

5.88

 

 

$

5.94

 

Dividend yield

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

Risk free interest rates

 

 

0.17

%

 

 

0.53

%

 

 

1.58

%

 

 

1.83

%

Expected remaining term in years

 

 

1.55

 

 

5.94-6.86

 

 

 

1.95

 

 

6.33-7.25

 

 

(1) Date the Company’s registration statement on Form S-1 was declared effective