XML 34 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Derivative Liabilities (Tables)
9 Months Ended
Sep. 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 Nine Months Ended September 30, 2021 
   Warrants         
   Public   Private           Convertible     
   SPAC   SPAC   PIPE   Other   Notes   Total 
Balance as of January 1, 2021    $3,795,000   $256,275   $
-
   $165,895   $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   7,130,000    624,600    4,581,868    237,436    655,404    13,229,308 
Balance as of March 31, 2021    10,925,000    880,875    11,876,704    403,331    290,001    24,375,911 
Change in fair value of derivative liabilities   10,350,000    629,325    7,712,770    55,025    409,300    19,156,420 
Balance as of June 30, 2021    21,275,000    1,510,200    19,589,474    458,356    699,301    43,532,331 
Warrants issued relates to Alpha settlement [1]   
-
    
-
    
-
    95,677    
-
    95,677 
Extinguishment of derivative liabilities in connection with the Alpha settlement [1]   
-
    
-
    
-
    
-
    (699,301)   (699,301)
Change in fair value of derivative liabilities   (10,695,000)   (831,825)   (10,232,374)   (284,192)   
-
    (22,043,391)
Balance as of September 30, 2021  $10,580,000   $678,375   $9,357,100   $269,841   $
-
   $20,885,316 

 

Schedule of option pricing models to derivatives assumed
   September 30,
2021
 
Risk-free interest rate   0.53% - 0.85% 
Expected term in years   2.84 - 4.40 
Expected volatility   85% - 90% 
Expected dividends   0% 

 

   February 23,
2021
 
Risk-free interest rate   0.59% 
Expected term in years   5.00 
Expected volatility   85% 
Expected dividends   0% 

 

   July 29,
2021
 
Risk-free interest rate   0.37% 
Expected term in years   3.00 
Expected volatility   85% 
Expected dividends   0% 

 

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

 

Schedule of warrants activity
    Number of Warrants   Weighted Average Exercise Price   Weighted Average Remaining Life in Years   Intrinsic Value 
                  
Outstanding, December 31, 2020    6,001,250    11.50           
Issued    5,152,658    6.23           
Exercised    
-
    
-
           
Cancelled    
-
    
-
           
Expired    
-
    
-
           
Outstanding, September 30, 2021    11,153,908   $9.06    4.3   $1,059,516 
                      
Exercisable, September 30, 2021    11,153,908   $9.06    4.3   $1,059,516 

 

Schedule of outstanding and exercisable warrants
Warrants Outstanding   Warrants Exercisable 
        Weighted
     
        Average
     
Exercise   Number of   Remaining
   Number of
 
Price   Shares   Life in Years   Shares 
$5.00    2,564,000    4.4    2,564,000 
$5.28    63,658    3.6    63,658 
$7.07    25,000    2.8    25,000 
$7.50    2,500,000    4.9    2,500,000 
$11.50    6,001,250    4.1    6,001,250 
      11,153,908    4.3    11,153,908