XML 45 R34.htm IDEA: XBRL DOCUMENT v3.22.1
Warrants (Tables)
3 Months Ended
Mar. 31, 2022
Warrants and Rights Note Disclosure [Abstract]  
Schedule of Fair Value Measurement Inputs and Valuation Techniques

The Black-Scholes model was used to value the liability-classified warrants. The following assumptions were used:

 

 

 

March 31,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Fair market value

 

$

6.36

 

 

$

6.21

 

Exercise Price

 

$

6.74

 

 

$

6.74

 

Term

 

 

8.2

 

 

 

8.5

 

Volatility

 

 

75

%

 

 

75

%

Annual dividend

 

 

 

 

 

 

Risk-free interest rate

 

 

2.36

%

 

 

1.48

%

Summary of Assets and Liabilities Measured at Fair Value on a Recurring Basis

The fair value of financial instruments measured on a recurring basis is as follows:

 

 

 

March 31, 2022

 

Description

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

2,124,485

 

 

 

 

 

 

 

 

$

2,124,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

Description

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

2,058,566

 

 

 

 

 

 

 

 

$

2,058,566

 

Summary Of Change in Fair value, as Determined by Level 3 inputs, for all Assets and Liabilities

The following table summarizes the change in fair value, as determined by Level 3 inputs, for all assets and liabilities using unobservable Level 3 inputs:

 

 

 

Warrant
Liability

 

Balance at December 31, 2021

 

$

2,058,566

 

Change in fair value during the three months ended March 31, 2022

 

 

65,919

 

Balance at March 31, 2022

 

$

2,124,485