XML 37 R25.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Summary of Change in Level 3 Warrant Liability Value

The following table summarizes the change in our Level 3 warrant liability value (in thousands):

 

 

 

Years ended December 31,

 

Warrant liability

 

2020

 

 

2019

 

Beginning balance

 

$

6,929

 

 

$

916

 

Issuance of warrants

 

 

 

 

 

10,214

 

Exercises

 

 

 

 

 

(794

)

Change in fair value of warrants

 

 

(2,418

)

 

 

(3,407

)

Reclassification to equity

 

 

(4,504

)

 

 

 

Ending balance

 

$

7

 

 

$

6,929

 

Series T Warrants [Member]  
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Schedule of Estimated Fair Value Determined Using Option Pricing Model Assumptions

The Series T Warrants are not traded in an active securities market, and as such the estimated fair value as of December 31, 2020 and 2019 was determined by using an option pricing model with the following assumptions. All outstanding Series T warrants expired unexercised in January 2021.

 

 

 

As of

December 31,

2020

 

 

As of

December 31,

2019

 

Expected term

 

0.1 years

 

 

1.1 years

 

Common stock market price

 

$

2.02

 

 

$

2.40

 

Risk-free interest rate

 

 

0.08

%

 

 

1.59

%

Expected volatility

 

 

57

%

 

 

168

%

Resulting fair value (per warrant)

 

$

0.05

 

 

$

1.47

 

 

Series U Warrants [Member]  
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Schedule of Estimated Fair Value Determined Using Option Pricing Model Assumptions The assumptions used in the Black Scholes option pricing model to determine the fair value of the Series U warrants were as follows:

 

 

 

As of

December 31,

2020

 

 

As of

December 31,

2019

 

Expected term

 

3.75 years

 

 

4.75 years

 

Common stock market price

 

$

2.02

 

 

$

2.40

 

Risk-free interest rate

 

 

0.24

%

 

 

1.68

%

Expected volatility

 

 

149.0

%

 

 

134.5

%

Resulting fair value (per warrant)

 

$

1.56

 

 

$

1.94