XML 60 R48.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Fair Value of Financial Instruments

Financial instruments measured at fair value during the year consisted of the following:

 

   As of December 31, 2021 
   Fair Value  

Quoted Prices

in Active

Markets for

Identical

Assets

(Level 1)

  

Significant

Other

Observable

Inputs

(Level 2)

  

Significant

Unobservable

Inputs

(Level 3)

 
Senior Secured Note  $60,756,285   $-   $60,756,285   $        - 

 

 

   As of December 31, 2020 
   Fair Value  

Quoted Prices

in Active

Markets for

Identical

Assets

(Level 1)

  

Significant

Other

Observable

Inputs

(Level 2)

  

Significant

Unobservable

Inputs

(Level 3)

 
Senior Secured Note  $52,556,401   $-   $52,556,401   $- 
Warrant derivative liabilities:                    
Strome Warrants  $704,707   $-   $-   $704,707 
B. Riley Warrants   443,188    -    -    443,188 
Total warrant derivative liabilities  $1,147,895   $-   $-   $1,147,895 
Schedule of Valuation Activity for the Embedded Conversion Feature 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 years ended December 31, 2021 and 2020:

 

   As of and for the Years Ended December 31, 
   2021   2020 
  

Carrying

Amount at

Beginning

of Year

  

Change

in

Valuation

  

Reclassification

to Equity

  

Carrying

Amount at

End of Year

  

Carrying

Amount at

Beginning

of Year

  

Change

in

Valuation

  

Carrying

Amount

at End of

Year

 
Strome Warrants   $704,707   $(75,179)  $(629,528)  $-   $1,036,687   $(331,980)  $704,707 
B. Riley Warrants    443,188    40,687    (483,875)   -    607,513    (164,325)   443,188 
Total   $1,147,895   $(34,492)  $(1,113,403)  $-   $1,644,200   $(496,305)  $  1,147,895 

 

For the years ended December 31, 2021 and 2020, the change in valuation of warrant derivative liabilities recognized within other (expense) income on the consolidated statements of operations, as described in the above table of $34,492 and $496,305, respectively. The Strome Warrants and B. Riley Warrants were reclassified to equity upon filing an effective registration statement during the year ended December 31, 2021, resulting in a $1,113,403 offset within additional paid-in capital on the consolidated statements of stockholders’ deficiency.

 

The following table represents the carrying amounts and changes in valuation for the Company’s conversion option features, buy-in features, and default remedy features, as deemed appropriate for each instrument (collectively the embedded derivative liabilities), for the 12% Convertible Debentures (refer to Note 18) accounted for as embedded derivative liabilities and classified within Level 3 of the fair-value hierarchy as of and for the year ended December 31, 2020:

 

   As of and for the Year Ended December 31, 2020 
  

Carrying

Amount at

Beginning of

Year

  

Change in

Valuation

  

Fair Value

Recorded

within Equity

Upon

Conversion

  

Carrying

Amount at End

of Year

 
12% Convertible Debentures  $13,501,000   $(2,571,004)  $(10,929,996)  $- 
Schedule of Valuation Activity for the Embedded Conversion Feature Liability

The following table represents the carrying amounts and changes in valuation for the Company’s conversion option features, buy-in features, and default remedy features, as deemed appropriate for each instrument (collectively the embedded derivative liabilities), for the 12% Convertible Debentures (refer to Note 18) accounted for as embedded derivative liabilities and classified within Level 3 of the fair-value hierarchy as of and for the year ended December 31, 2020:

 

   As of and for the Year Ended December 31, 2020 
  

Carrying

Amount at

Beginning of

Year

  

Change in

Valuation

  

Fair Value

Recorded

within Equity

Upon

Conversion

  

Carrying

Amount at End

of Year

 
12% Convertible Debentures  $13,501,000   $(2,571,004)  $(10,929,996)  $-