XML 65 R29.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 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 September 30, 2021   As of December 31, 2020 
   Strome Warrants   B. Riley Warrants   Strome Warrants   B. Riley Warrants 
Expected life   1.70    4.50    2.45    4.79 
Risk-free interest rate   0.28%   0.76%   0.13%   0.36%
Volatility factor   153.59%   142.59%   150.55%   140.95%
Dividend rate   0%   0%   0%   0%
Transaction date closing market price  $0.38   $0.38   $0.60   $0.60 
Exercise price  $0.50   $0.33   $0.50   $0.33 
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, 2021   As of and for the Nine Months Ended September 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   $(339,924)  $364,783   $1,036,687   $63,160   $1,099,847 
B. Riley Warrants   443,188    (156,888)   286,300    607,513    71,750    679,263 
Total  $1,147,895   $(496,812)  $651,083   $1,644,200   $134,910   $1,779,110