XML 36 R46.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements - Estimated Fair Value of Warrant Liability (Details)
3 Months Ended 4 Months Ended 12 Months Ended
Jun. 26, 2019
USD ($)
item
Jun. 30, 2019
USD ($)
NotesSeries
Jun. 26, 2019
USD ($)
NotesSeries
Jun. 30, 2019
USD ($)
item
Dec. 31, 2019
USD ($)
item
shares
Oct. 31, 2019
USD ($)
Sep. 30, 2019
$ / shares
Jul. 31, 2019
USD ($)
Y
$ / shares
Jul. 23, 2019
USD ($)
$ / shares
Mar. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Oct. 31, 2018
USD ($)
Y
$ / shares
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Principal amount           $ 550,000            
Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Derivative asset           $ 136,484            
Stock price | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Derivative asset           1.04            
Strike price | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Derivative asset           1.04            
Expected life | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Derivative asset           1            
Volatility | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Derivative asset           144.27            
Risk free rate | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Derivative asset           1.75            
Series A Warrants | Stock price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0065           0.1610  
Series A Warrants | Strike price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         7.8750           7.8750  
Series A Warrants | Expected life                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Weighted-average expected term (years)         2 years 4 months 28 days           3 years 4 months 28 days  
Series A Warrants | Volatility                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         1.4341           1.3563  
Series A Warrants | Risk free rate                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0162           0.0246  
Series 1 warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Weighted-average expected term (years)               5 years        
Exercise price (in dollars per share) | $ / shares             $ 1.40 $ 2.00        
Warrant Exercise During Period, Shares | shares         1,250,000              
Proceeds from Issuance of Warrants         $ 1,750,001              
Series 1 warrants | Stock price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               1.73        
Series 1 warrants | Strike price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               2.00        
Series 1 warrants | Expected life                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability | Y               5.0        
Series 1 warrants | Volatility                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               0.10925        
Series 1 warrants | Risk free rate                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               1.83        
Series B-1 convertible preferred stock                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Stock Issued During Period, Shares, New Issues | shares         63              
Underwriter Warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant                       $ 611,286
Exercise price (in dollars per share) | $ / shares                       $ 52.50
Underwriter Warrants | Stock price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0065           0.1610 41.30
Underwriter Warrants | Strike price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.5250           0.5250 52.50
Underwriter Warrants | Expected life                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability | Y                       5
Weighted-average expected term (years)         3 years 9 months 4 days           4 years 9 months 4 days  
Underwriter Warrants | Volatility                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         1.4341           1.3563 0.138
Underwriter Warrants | Risk free rate                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0169           0.0251 2.51
LOC Warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Change in fair value of liability         $ 45,218              
LOC Warrants | Stock price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0173         0.1960    
LOC Warrants | Strike price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0200         0.1750    
LOC Warrants | Expected life                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Weighted-average expected term (years)         5 years         5 years    
LOC Warrants | Volatility                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         1.4743         1.4572    
LOC Warrants | Risk free rate                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0183         0.0223    
2019 Bridge Note Warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant   $ 4,259,327   $ 4,259,327       $ 5,005,742 $ 4,259,327      
Change in fair value of liability         $ 746,415              
Principal amount $ 5,050,000   $ 5,050,000                  
Number of promissory notes issued | item 21                      
Number of warrants issued       21                
Term of promissory notes       4 months                
2019 Bridge Note Warrants | Stock price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0173              
2019 Bridge Note Warrants | Stock price | Minimum                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               0.0484        
2019 Bridge Note Warrants | Stock price | Maximum                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               0.3290        
2019 Bridge Note Warrants | Strike price                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0200              
2019 Bridge Note Warrants | Expected life                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Weighted-average expected term (years)         4 years 9 months 18 days     5 years        
2019 Bridge Note Warrants | Volatility                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         1.4584              
2019 Bridge Note Warrants | Volatility | Minimum                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               1.4560        
2019 Bridge Note Warrants | Volatility | Maximum                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               1.4572        
2019 Bridge Note Warrants | Risk free rate                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability         0.0176              
2019 Bridge Note Warrants | Risk free rate | Minimum                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               0.0176        
2019 Bridge Note Warrants | Risk free rate | Maximum                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Warrant liability               0.0223        
Warrant liability | Recurring | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         $ 3,492           $ 220,376  
Change in fair value of liability         (1,009,402)              
Warrant liability | Series A Warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         10           7,388  
Change in fair value of liability         7,378              
Warrant liability | Series A Warrants | Recurring | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         10           7,388  
Warrant liability | Underwriter Warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         3,482           212,988  
Warrant liability | Underwriter Warrants | Recurring | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         3,482           $ 212,988  
Change in fair value of liability         209,506              
Warrant liability | LOC Warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant                   $ 116,297    
Warrant liability | LOC Warrants | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         71,079              
Warrant liability | LOC Warrants | Recurring | Level 3                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         0              
Warrant liability | 2019 Bridge Note Warrants | Recurring                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant         $ 0              
2019 Bridge Notes                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Fair value of warrant   5,005,742   $ 5,005,742                
Principal amount   $ 5,050,000   $ 5,050,000                
Number of promissory notes issued   21 21 21                
Fourteen Promissory Notes [Member]                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Principal amount   $ 3,550,000   $ 3,550,000                
Number of promissory notes issued   14   14                
Warrant coverage percentage   125.00%   125.00%                
Seven Promissory Notes [Member]                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Principal amount   $ 1,500,000   $ 1,500,000                
Number of promissory notes issued   7   7                
Warrant coverage percentage   75.00%   75.00%                
Twenty One Promissory Notes [Member]                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Number of promissory notes issued | item       21                
Twenty One Promissory Notes [Member] | 2019 Bridge Note Warrants                        
Fair Value Assumptions and Methodology for Assets and Liabilities                        
Exercise price (in dollars per share) | $ / shares                 $ 2.00