XML 40 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value of Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2021
Fair Value Disclosures [Abstract]  
The following table sets forth the Company’s financial instruments that were measured at fair value on a recurring basis by level within the fair value hierarchy

The following table sets forth the Company’s financial instruments that were measured at fair value on a recurring basis by level within the fair value hierarchy:

 

                         
    Fair Value Measurements at June 30, 2021
    Total   Level 1   Level 2   Level 3
Liabilities                
2020 Warrant liability   $ 244,824     $ —       $ —       $ 244,824  
                                 
Total common stock warrant liability   $ 244,824     $ —       $ —       $ 244,824  

 

 

The fair value measurement of the warrants issued by the Company in February 2020 (the "2020 Warrants") are based on significant inputs that are unobservable and thus represents a Level 3 measurement. The Company’s estimated fair value of the Warrant liability is calculated using the Black Scholes Option Pricing Model. Key assumptions at June 30, 2021 include the expected volatility of the Company’s stock of approximately 70%, the Company’s stock price at valuation date of $1.10, expected dividend yield of 0.0% and average risk-free interest rate of approximately 0.726%. The Level 3 estimates are based, in part, on subjective assumptions. During the periods presented, the Company has not changed the manner in which it values liabilities that are measured at fair value using Level 3 inputs. 

 

                         
    Fair Value Measurements at December 31, 2020
    Total   Level 1   Level 2   Level 3
Liabilities                
2019 Warrant liability   $ 2,484,000     $ —       $ —       $ 2,484,000  
2020 Warrant liability     2,001,000       —         —         2,001,000  
                                 
Total common stock warrant liability   $ 4,485,000     $ —       $ —       $ 4,485,000  
The following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial instruments, which are treated as liabilities, as follows:

The following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial instruments, which are treated as liabilities, as follows:

                         
    2019 Warrant     2020 Warrant  
    Number of
Warrants
    Liability     Number of
Warrants
    Liability  
Balance at December 31, 2020     13,800,000     $ 2,484,000       8,700,000     $ 2,001,000  
Adoption of ASC 2020-06     (13,800,000 )     (2,484,000 )     —       —  
Change in Fair Value of Warrants at date of exercise     —       —       —       7,521,150  
Exercise of Warrants     —       —       (8,350,000 )     (9,441,650 )
Change in Fair Value, March 31, 2021     —       —       —       120,750  
Change in Fair Value, June 30, 2021     —       —       —       43,574  
Balance at June 30, 2021     —     $ —       350,000     $ 244,824