XML 94 R75.htm IDEA: XBRL DOCUMENT v3.21.2
STOCK ISSUED UNDER MASTER FINANCING AGREEMENTS AND WARRANTS - Schedule of Valuation Assumptions (Details)
3 Months Ended 9 Months Ended
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Jun. 30, 2021
USD ($)
May 14, 2021
USD ($)
shares
Apr. 01, 2021
USD ($)
shares
Dec. 31, 2020
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Fair value $ 878,970   $ 878,970         $ 0
Changes in fair value of warrant liabilities $ (92,979) $ 0 $ 98,498 $ 0        
Convertible Series A preferred shares                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Expected life (in years) 4 years 9 months 29 days   4 years 9 months 29 days   4 years 9 months 29 days   4 years 9 months 29 days  
Change in expected life (in years) 0 days   0 days          
Fair value $ 745,023   $ 745,023   $ 825,350   $ 631,897  
Changes in fair value of warrant liabilities $ (80,327)   $ 113,126          
Convertible Series A preferred shares | Expected volatility                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants, measurement input 1.176   1.176   1.002   1.002  
Changes in Fair Value Inputs 17.40%   17.40%          
Convertible Series A preferred shares | Risk-free interest rate                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants, measurement input 0.010   0.010   0.009   0.009  
Changes in Fair Value Inputs 0.10%   0.10%          
Convertible Series A preferred shares | Expected dividend yield                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants, measurement input 0.0000   0.0000   0.0000   0.0000  
Changes in Fair Value Inputs 0.00%   0.00%          
Convertible Series B preferred shares                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Expected life (in years) 4 years 9 months 18 days   4 years 9 months 18 days   4 years 9 months 18 days 4 years 9 months 18 days    
Change in expected life (in years) 0 days   0 days          
Fair value $ 133,947   $ 133,947   $ 146,599 $ 148,575    
Changes in fair value of warrant liabilities $ (12,652)   $ (14,628)          
Convertible Series B preferred shares | Expected volatility                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants, measurement input 1.176   1.176   1.002 1.002    
Changes in Fair Value Inputs 17.40%   17.40%          
Convertible Series B preferred shares | Risk-free interest rate                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants, measurement input 0.010   0.010   0.009 0.008    
Changes in Fair Value Inputs 0.10%   0.20%          
Convertible Series B preferred shares | Expected dividend yield                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants, measurement input 0.0000   0.0000   0.0000 0.0000    
Changes in Fair Value Inputs 0.00%   0.00%          
B. Riley Securities, Inc. | Private Placement                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Expected life (in years)           5 years    
B. Riley Securities, Inc. | Convertible Series A preferred shares | Private Placement                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants issued during period (in shares) | shares             97,920  
Expected life (in years)             5 years  
B. Riley Securities, Inc. | Convertible Series B preferred shares | Private Placement                
Fair Value Measurement Inputs and Valuation Techniques [Line Items]                
Warrants issued during period (in shares) | shares           18,170    
Expected life (in years)           5 years