XML 31 R21.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2021
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Summary of Change in Level 3 Warrant Liability Value

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

 

Three Months Ended

 

Warrant liability

March 31, 2021

 

March 31, 2020

 

Beginning balance

$

7

 

$

6,929

 

Change in fair value

 

(2

)

 

(1,667

)

Ending balance

$

5

 

$

5,262

 

 

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 Company estimated the fair value of the Series U Warrants with the Black Scholes model. The Series U Warrants will be marked to market as of each balance sheet date until they are exercised or upon expiration, with the changes in fair value recorded as non-operating income or loss in the statements of operations.

 

 

 

March 31, 2021

 

 

December 31, 2020

 

Expected term

 

3.5 years

 

 

3.75 years

 

Common stock market price

 

$

2.40

 

 

$

2.02

 

Risk-free interest rate

 

 

0.48

%

 

 

0.24

%

Expected volatility

 

 

146

%

 

 

149

%

Resulting fair value (per warrant)

 

$

1.81

 

 

$

1.56