XML 30 R16.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements
12 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 7. Fair Value Measurements.

 

The carrying amounts reported in the Company’s consolidated financial statements for cash, accounts payable, and other current liabilities approximate their respective fair values because of the short-term nature of these accounts. The fair value of the severance payable approximates the carrying value, which represents the present value of future severance payments. The fair value of the warrant liability is discussed below.

 

The Company had no material re-measurements of fair value with respect to financial assets and liabilities, during the periods presented, other than those assets and liabilities that are measured at fair value on a recurring basis.

 

The Company has segregated all financial assets and liabilities that are measured at fair value on a recurring basis into the most appropriate level within the fair value hierarchy based on the inputs used to determine the fair value at the measurement date in the table below. The fair value measurement for the warrants issued in connection with the issuance of Common Stock from the underwritten registered offering that closed on April 2, 2019 (the “April 2019 Warrants”) and the warrant issued in conjunction with the Exchange Agreements (see Note 9 for transaction details) (the “May 2020 Warrant”) are based on significant inputs not observable in the market and are classified as Level 3 as of March 31, 2021 and March 31, 2020.

 

The fair value of the April 2019 Warrants was determined using a Monte Carlo simulation model and included significant unobservable inputs including volatility and the probability of fundamental transactions occurring (see Note 9 for further discussion of the issuance of common stock from an underwritten registered offering). The fair value of the May 2020 Warrant was determined using the Black Scholes model and included significant unobservable inputs such as volatility. Both models incorporated several observable assumptions at each valuation date including: the price of the Company’s common stock on the date of valuation, the remaining contractual term of the warrant and the risk free interest rate over the term. Transfers are calculated on values as of the transfer date. There were no transfers between Levels 1, 2 and 3 during the years ended March 31, 2021 and March 31, 2020.

The following table details key inputs and assumptions used to estimate the fair value of the May 2020 Warrant as of March 31, 2021 using a Black Sholes model and April 2019 Warrants liability as of March 31, 2020 using the Monte Carlo simulation models:

 

 

 

May 2020 Warrant

 

 

April 2019 Warrants

 

 

 

March 31, 2021

 

 

March 31, 2020

 

Stock price

 

$

1.78

 

 

$

1.10

 

Volatility

 

 

78

%

 

 

60

%

Remaining term (years)

 

3.01

 

 

 

4.01

 

Expected dividend yield

 

 

 

 

 

 

Risk-free rate

 

 

0.35

%

 

 

0.33

%

 

The Company’s financial instruments measured at fair value on a recurring basis are as follows:

 

Description

 

Total

 

 

Quoted

prices in

active

markets

 

 

Significant

other

observable

inputs

 

 

Significant

unobservable

inputs

 

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

1,931,921

 

 

 

 

 

 

 

 

$

1,931,921

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

3,639,000

 

 

 

 

 

 

 

 

$

3,639,000

 

 

 

The following table summarizes activity for liabilities measured at fair value using Level 3 significant unobservable inputs:

 

 

 

 

March 31, 2021

 

Beginning balance, March 31, 2020

 

$

3,639,000

 

Change in fair value of April 2019 Warrant liability before May 20, 2020 Warrant Exchange

 

 

3,661,000

 

Less: fair value of April 2019 Warrants as of May 20, 2020

 

 

(7,300,000

)

Plus: fair value of May 2020 Warrant as of May 20, 2020

 

 

1,677,528

 

Change in fair value of May 2020 Warrant liability from May 20, 2020 to March 31, 2021

 

 

254,393

 

Ending balance, March 2021

 

$

1,931,921