XML 39 R22.htm IDEA: XBRL DOCUMENT v3.22.0.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2021
Accounting Policies [Abstract]  
Schedule of financial liabilities measured on a recurring basis and reported at fair value
       December 31, 
   Level   2021   2020 
Warrant liabilities – Public Series A Warrants   1   $4,617,000   $4,130,000 
Warrant liabilities – Private Series A Warrants   3    110,000    420,000 
Warrant liabilities – Series B Warrants   3    2,416,000    9,781,000 
Warrant liabilities – Series C Warrants   3    6,526,000    4,781,000 
Fair value of aggregate warrant liabilities       $13,669,000   $19,112,000 

 

Schedule of Black Scholes valuation model in order to determine their value
   Private Series A Warrants   Series B Warrants   Series C Warrants 
   July 1,
2020
   November 18,
2020
   December 29,
2020
 
Term (years)   5.0    5.0    5.0 
Stock price  $8.44   $1.22   $1.29 
Exercise price  $11.50   $1.40   $1.40 
Dividend yield   0.0%   0.0%   0.0%
Expected volatility   13.3%   49.4%   49.5%
Risk free interest rate   0.3%   0.4%   0.4%
                
Number of shares   1,480,000    20,535,713    10,036,925 
Value (per share)  $1.74   $0.52   $0.52 
Schedule of changes in the fair value of warrant liabilities
   Public
Series A
Warrants
   Private
Series A
Warrants
   Series B
Warrants
   Series C
Warrants
   Total
Warrant
Liability
 
Fair value as of January 1, 2021  $4,130,000   $420,000   $9,781,000   $4,781,000   $19,112,000 
                          
Settlement of warrants, exercised   
-
    
-
    (53,518,943)   
-
    (53,518,943)
Change in fair value, exercised   
-
    
-
    43,070,207    
-
    43,070,207 
Change in fair value, outstanding   487,000    (310,000)   3,083,736    1,745,000    5,005,736 
                          
Fair value as of December 31, 2021  $4,617,000   $110,000   $2,416,000   $6,526,000   $13,669,000 

 

Schedule of Black Scholes valuation model for the Level 3 valuations
   December 31, 2021   December 31, 2020 
   Private
Series A
Warrants
   Series B
Warrants
   Series C
Warrants
   Private
Series A
Warrants
   Series B
Warrants
   Series C
Warrants
 
Term (years)   3.5    3.9    4.0    4.5    4.9    5.0 
Stock price  $1.52   $1.52   $1.52   $1.23   $1.23   $1.23 
Exercise price  $11.50   $1.40   $1.40   $11.50   $1.40   $1.40 
Dividend yield   0.0%   0.0%   0.0%   0.0%   0.0%   0.0%
Expected volatility   50.6%   50.6%   50.6%   70.7%   49.5%   49.5%
Risk free interest rate   1.3%   1.3%   1.3%   0.3%   0.3%   0.3%
Number of shares   2,103,573    3,760,570    10,036,925    2,103,573    20,535,713    10,036,925 
Value (per share)  $0.05   $0.64   $0.65   $0.28   $0.48   $0.48 

 

Schedule of outstanding common stock equivalents have been excluded from the calculation of net loss per share
   For the years ended
December 31,
 
   2021   2020 
Warrants to purchase shares of Common Stock   41,012,349    55,303,832 
Unvested restricted stock awards   238,643    715,929 
Unvested restricted stock units to be settled in shares of Common Stock   2,207,337    1,672,177 
Shares of Common Stock issuable upon conversion of convertible notes   3,486,920    - 
Shares of Common Stock issuable upon conversion of Series B Preferred Stock   4,967,320    
-
 
Total potentially dilutive securities   51,912,569    57,691,938