XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2021
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 June 30, 2021   As of December 31, 2020 
   Strome Warrants   B. Riley Warrants   Strome Warrants   B. Riley Warrants 
Expected life   1.96    4.30    2.45    4.79 
Risk-free interest rate   0.25%   0.67%   0.13%   0.36%
Volatility factor   147.10%   134.44%   150.55%   140.95%
Dividend rate   0%   0%   0%   0%
Transaction date closing market price  $0.78   $0.78   $0.60   $0.60 
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 Six Months Ended

June 30, 2021

  

As of and for the Six Months Ended

June 30, 2020

 
   Carry Amount at Beginning of Period   Change in Valuation   Carrying Amount at End of Period   Carry Amount at Beginning of Period   Change in Valuation   Carrying Amount at End of Period 
Strome Warrants  $704,707   $185,156   $889,863   $1,036,687   $(260,345)  $776,342 
B. Riley Warrants   443,188    119,787    562,975    607,513    (122,150)   485,363 
Total  $1,147,895   $304,943   $1,452,838   $1,644,200   $(382,495)  $1,261,705