XML 31 R17.htm IDEA: XBRL DOCUMENT v3.21.2
FAIR VALUE MEASUREMENT (Tables) - Notes 2021 and 2024
9 Months Ended
Sep. 30, 2021
Schedule of liability component based on income approach

The Company prepared a valuation of the fair value of the 2024 Notes and 2021 Notes (a Level 3 valuation) as of August 25, 2021. The value was estimated by implementing the binomial model. The liability component was valued based on the Income Approach. The following parameters were used:

    

2021 Notes

2024 Notes

Stock price (USD)

 

1.34

1.34

Expected term

 

0.23

3.03

Risk free rate

 

0.05

%

0.44

%

Volatility

 

78.95

%

91.35

%

Yield

 

7.87

%

7.66

%

Fair Value, Inputs, Level 3  
Schedule of liability component based on income approach

The Company prepared a valuation of the fair value of the Company’s outstanding 2021 Notes and 2024 Notes (a Level 3 valuation) as of September 30, 2021. The value of these notes was estimated by implementing the binomial model. The liability component was valued based on the Income Approach. The following parameters were used:

    

2021 Notes

2024 Notes

Stock price (USD)

 

1.33

1.33

Expected term

 

0.13

2.92

Risk free rate

 

0.04

%

0.50

%

Volatility

 

81.16

%

91.77

%

Yield

 

6.74

%

8.99

%