XML 60 R50.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurement (Tables)
3 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Assets Measured at Fair Value on Recurring and Non-recurring Basis

The following tables present information about the Company’s assets that are measured at fair value on a recurring basis as of March 31, 2021 and December 31, 2020 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value:

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

 

 

 

 

assets

 

 

inputs

 

 

inputs

 

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments measured at fair value

 

$

633

 

 

$

 

 

$

 

 

$

633

 

Warrant liability

 

 

 

 

 

 

 

 

(122,804

)

 

 

(122,804

)

Convertible Debt

 

 

 

 

 

(269,223

)

 

 

 

 

 

(269,223

)

Total recurring fair value measurements

 

$

633

 

 

$

(269,223

)

 

$

(122,804

)

 

$

(391,394

)

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

 

 

 

 

assets

 

 

inputs

 

 

inputs

 

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments measured at fair value

 

$

477

 

 

$

 

 

$

 

 

$

477

 

Debt securities classified as available-for-sale

 

 

 

 

 

 

 

 

2,500

 

 

 

2,500

 

Warrant liability

 

 

 

 

 

 

 

 

(120,647

)

 

 

(120,647

)

Convertible Debt

 

 

 

 

 

(239,652

)

 

 

 

 

 

(239,652

)

Total recurring fair value measurements

 

$

477

 

 

$

(239,652

)

 

$

(118,147

)

 

$

(357,322

)

Schedule of Opening Balances of Assets and Liabilities Categorized Within Level 3 of Fair Value Hierarchy Measured at Fair Value on Recurring Basis are Reconciled to Closing Balances

The opening balances of assets and liabilities categorized within Level 3 of the fair value hierarchy measured at fair value on a recurring basis are reconciled to the closing balances as follows:

 

 

 

Debt securities

classified as

available-for-

sale

 

 

Warrant liability

 

Opening balance as at December 31, 2020

 

$

2,500

 

 

$

(120,647

)

Additions and settlements

 

 

 

 

 

 

 

 

Additions

 

 

 

 

 

 

Exercise

 

 

 

 

 

 

Settlements

 

 

(2,500

)

 

 

81,223

 

Interest expenses, net

 

 

 

 

 

 

Change in fair value

 

 

 

 

 

(83,380

)

Closing balance as at March 31, 2021

 

$

 

 

$

(122,804

)

 

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)