XML 53 R43.htm IDEA: XBRL DOCUMENT v3.21.1
Registered Offering and Warrants (Tables)
3 Months Ended
Mar. 31, 2021
Class Of Stock [Line Items]  
Schedule of Pre-funded Warrants and Warrants Outstanding

 

The Company has outstanding warrants as described in the Annual Financial Statements. Warrants outstanding at March 31, 2021, and related activity for the three months ended March 31, 2021 is as follows (reflects the number 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,

2020

 

 

Issued

 

 

Exercised

 

 

Balance

March 31,

2021

 

Warrants

 

Liability

 

$

5.95

 

 

March 17, 2025

 

 

19,000,000

 

 

 

 

 

 

12,791,000

 

 

 

6,209,000

 

 

 

 

 

 

 

 

 

Total

 

 

19,000,000

 

 

 

 

 

 

12,791,000

 

 

 

6,209,000

 

Schedule of Estimated Fair Value of Warrant Liability

 

 

Quantitative information about Level 3 fair value measurements

 

 

Fair value at March

31, 2021

 

 

Valuation technique

 

Unobservable input

 

Range (weighted

average)

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

(122,804

)

 

Monte Carlo

 

Volatility

 

100%

 

 

 

 

 

 

 

 

Expected life

 

0.2 years to 4.5 years (2.1 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 March 31, 2021 using the Monte Carlo pricing model (Level 3) with the following weighted-average assumptions:

 

Risk-free interest rate

 

 

0.92

%

Expected volatility

 

 

100

%

Expected term

 

4.5 years

 

Expected dividend yield

 

 

0

%

Strike price

 

$

5.95

 

Fair value of common stock

 

$

22.73

 

Discount due to exercise restrictions

 

 

0

%