XML 38 R27.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2020
Fair Value Disclosures [Abstract]  
Schedule of Warrant Derivative Liabilities

The following table presents the assumptions used for the warrant derivative liabilities under the Black-Scholes option-pricing model:

 

    As of September 30, 2020     As of December 31, 2019  
    Strome Warrants     B. Riley Warrants     Strome Warrants     B. Riley Warrants  
Expected life     2.70       5.05       3.45       5.80  
Risk-free interest rate     0.16 %     0.28 %     1.62 %     1.76 %
Volatility factor     143.00 %     137.91 %     144.54 %     127.63 %
Dividend rate     0 %     0 %     0 %     0 %
Transaction date closing market price   $ 0.89     $ 0.89     $ 0.80     $ 0.80  
Exercise price   $ 0.50     $ 1.00     $ 0.50     $ 1.00  

Schedule of Valuation Activity for Warrants Accounted for Derivative Liability

The following table represents the carrying amounts and change in valuation for the Company’s warrants accounted for as a derivative liability and classified within Level 3 of the fair-value hierarchy:

 

    As of and for the Nine Months Ended September 30, 2020    

As of and for the Nine Months Ended

September 30, 2019

 
   

Carry Amount at

Beginning of Period

    Change in Valuation    

Carrying Amount at

End of Period

   

Carry Amount at

Beginning

of Period

    Change in Valuation     Exercise of Warrants    

Carrying Amount at

End of Period

 
L2 Warrants   $ -     $ -     $ -     $       418,214     $ 316,972     $ (735,186 )   $ -  
Strome Warrants        1,036,687       63,160         1,099,847       587,971       572,548       -          1,160,519  
B. Riley Warrants     607,513       71,750       679,263       358,050       318,325       -       676,375  
Total   $ 1,644,200     $ 134,910     $ 1,779,110     $ 1,364,235     $ 1,207,845     $ (735,186 )   $ 1,836,894