XML 38 R25.htm IDEA: XBRL DOCUMENT v3.22.1
WARRANTS
12 Months Ended
Dec. 31, 2021
Warrants  
WARRANTS

20. WARRANTS 

 

A summary of warrant activity for the years ended December 31, 2021 and 2020 is presented below.

   Warrants   Weighted-
Average
Exercise Price
   Weighted-
Average
Remaining
Contractual
Life (Years)
   Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2020   79,018   $206.57    3.74   $7,735 
Granted   4,156,150    1.47          
Forfeited   (474)   880.00           
Exercised   (919,134)   1.62           
Outstanding at December 31, 2020   3,315,560    6.19    4.27    4,220,327 
Granted   18,665,252    2.47           
Forfeited   (397)   8.00           
Exercised   (1,965,628)   2.42           
Outstanding at December 31, 2021   20,014,787   $3.09    4.67   $4,256,888 

 

The following table summarizes information about common stock warrants outstanding at December 31, 2021:

Outstanding       Exercisable  
        Weighted              
        Average   Weighted       Weighted  
        Remaining   Average       Average  
Exercise   Number   Contractual   Exercise   Number   Exercise  
Price   Outstanding   Life (Years)   Price   Exercisable   Price  
 $ —   6,500   2.25   $ —   6,500   $—  
$0.88 - $3.01   19,936,640   4.68   $2.31   19,936,640   $0.88 - $3.01  
 $8.00 - $19.80   53,055   2.39   $12.78   53,055   $8.00 - $19.80  
 $440 - $920   16,225   1.20   $733.40   16,225   $440 - $920  
 $1,040 - $2,000   2,367   1.18   $1,404.85   2,367   $1,040 - $2,000  
$ - $2,000.00   20,014,787   4.67   $3.09   20,014,787   $3.09  

 

Warrant Issuances During 2021

 

On December 30, 2021, the Company issued warrants to purchase an aggregate of 16,037,858 shares of common stock at an exercise price equal to $2.50 per share in connection with the issuance of promissory notes in the aggregate principal face amount of $66 million (see Note 24). If the trading price of the common stock is less than $2.50 per share 90 days after December 30, 2021, the exercise price will be reduced to 110% of the closing price of the common stock on that date, subject to a floor price of $1.00 per share.

 

The Company has valued the 14,095,350 Series A warrants issued in connection with the issuance of promissory notes in the aggregate principal face amount of $66 million (see Note 24) at their date of grant utilizing a Monte Carlo simulation valuation model. The Company has valued the other warrants issued at their date of grant utilizing the Black-Scholes option pricing model. This model is dependent upon several variables such as the warrants’ remaining contractual term, exercise price, current stock price, risk-free interest rate and estimated volatility of the Company’s stock over the contractual term of the warrants. The risk-free interest rate used in the calculations is based on the implied yield available on U.S. Treasury issues with an equivalent term approximating the contractual life of the warrants.

 

The Company utilized a variety of pricing models and the weighted average assumptions used during the years ended December 31, 2021 and 2020 were as follows:

 

   December 31,
2021
   December 31,
2020
 
Exercise price  $2.29   $1.79 
Remaining contractual term   4.7    4.1 
Volatility   150%   99%
Dividend yield   0%   0%
Risk-free interest rate   1.0%   0.4%