XML 43 R29.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements (Tables)
12 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Key Inputs and Assumptions to Estimate the Fair Value of Warrant Liability

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

%

Summary of Financial Instruments Measured at Fair Value on Recurring Basis

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

 

Summary of Activity for Liabilities Measured at Fair Value using Level 3 Significant Unobservable Inputs

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