XML 95 R52.htm IDEA: XBRL DOCUMENT v3.20.4
Registered Offering and Warrants (Tables)
12 Months Ended
Dec. 31, 2020
Class Of Stock [Line Items]  
Schedule of Pre-funded Warrants and Warrants Outstanding Pre-funded warrants and warrants outstanding at December 31, 2020, and related activity for the year ended December 31, 2020 is as follows (reflects the number of shares of Class 2 common stock as if the warrants were converted to Class 2 common stock):

Description

 

Classification

 

Exercise price

 

 

Expiration date

 

Balance

December 31, 2019

 

 

Issued

 

 

Exercised

 

 

Balance

December 31, 2020

 

Pre-Funded Warrants

 

Liability

 

$

0.0001

 

 

March 17, 2025

 

 

 

 

 

11,750,000

 

 

 

(11,750,000

)

 

 

 

Warrants

 

Liability

 

$

5.95

 

 

March 17, 2025

 

 

 

 

 

19,000,000

 

 

 

 

 

 

19,000,000

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

30,750,000

 

 

 

(11,750,000

)

 

 

19,000,000

 

 

Schedule of Estimated Fair Value of Warrant Liability

 

 

Quantitative information about Level 3 fair value measurements

 

 

 

Fair value at December 31, 2020

 

 

Valuation technique

 

Unobservable input

 

Range (weighted average)

 

 

 

 

 

 

 

 

 

Discount rate

 

16.5%

 

Debt securities classified as available-for-sale

 

$

2,500

 

 

Discounted cash flow

 

Probability of conversion/ prepayment

 

nil

 

 

 

 

 

 

 

 

 

Probability of default

 

nil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

(120,647

)

 

Monte Carlo

 

Volatility

 

100%

 

 

 

 

 

 

 

 

 

Expected life

 

4.7 years

 

Warrant [Member]  
Class Of Stock [Line Items]  
Schedule of Estimated Fair Value of Warrant Liability The Company estimated the fair value of the Warrant liability at December 31, 2020 at $6.35 per warrant using the Monte Carlo pricing model (Level 3) with the following weighted-average assumptions:

Risk-free interest rate

 

 

0.40

%

Expected volatility

 

 

100

%

Expected term

 

4.7 years

 

Expected dividend yield

 

 

0

%

Strike price

 

$

5.95

 

Fair value of common stock

 

$

8.26