XML 35 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Derivative Liabilities (Tables)
6 Months Ended
Jun. 30, 2021
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of changes in the fair value of Level 3 derivative liabilities that are measured at fair value on a recurring basis
   For the Six Months Ended June 30, 2021 
   Warrants         
   AGP Warrants  

Private  

Warrants

  

Public  

Warrants

   PIPE Warrants   Convertible Notes   Total 
Beginning balance as of January 1, 2021  $165,895   $256,275   $3,795,000   $-   $225,800   $4,442,970 
Extinguishment of derivative liabilities in connection with conversion of debt [1]   
-
                   (591,203)   (591,203)
Warrants issued in connection with the financing                  7,294,836    
-
    7,294,836 
Change in fair value of derivative liabilities   237,436    624,600    7,130,000    4,581,868    655,404    13,229,308 
Balance as of March 31, 2021   403,331    880,875    10,925,000    11,876,704    290,001    24,375,911 
Change in fair value of derivative liabilities   55,025    

629,325

    10,350,000    7,712,770    409,300    19,156,420 
Ending balance as of June 30, 2021  $458,356   $1,510,200   $21,275,000   $19,589,474   $699,301   $43,532,331 

 

[1]See Note 7, Convertible Note Payable.

 

Schedule of option pricing models to derivatives assumed
Risk-free interest rate   0.03% - 0.92%
Expected term in years   0.17 - 4.75 
Expected volatility   85% - 102%
Expected dividends   0%

   January 15, 2021 to
February 5, 2021
 
Risk-free interest rate   0.00% - 0.14%
Expected term (years)   0.02 - 0.18 
Expected volatility   120% - 161%
Expected dividends   0%

 

   February 23, 
   2021 
Risk-free interest rate   0.59%
Expected term (years)   5.00 
Expected volatility   85.0%
Expected dividends   0%

 

Summary of warrants activity
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Life in
Years
   Intrinsic
Value
 
                 
Outstanding, January 1, 2021   6,001,250    11.50    
-
  
 
Issued   2,627,658    5.01    
-
    
 
Exercised   
-
    
-
    
-
    
 
Cancelled   
-
    
-
    
-
    
 
Expired   
-
    
-
    
-
    
 
Outstanding, June 30, 2021   8,628,908   $9.52    4.4   $13,120,466 
                     
Exercisable, June 30, 2021   8,628,908   $9.52    4.4   $13,120,466 

  

Schedule of outstanding and exercisable warrants
Warrants Outstanding   Warrants Exercisable 
Exercise Price   Exercisable Into  Outstanding Number of Warrants   Weighted Average Remaining Life in Years   Exercisable Number of Warrants 
                 
$11.50   Common Stock   6,001,250   4.4    6,001,250 
$5.28   Common Stock   63,658   3.8    63,658 
$5.00   Common Stock   2,564,000   4.7    2,564,000 
     Total   8,628,908        8,628,908