XML 29 R19.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2021
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 Level 3 warrant liability value for the three and nine months ended September 30, 2021 and 2020 (in thousands):

 

Three Months Ended

 

 

Nine Months Ended

 

Warrant liability

September 30, 2021

 

September 30, 2020

 

 

September 30, 2021

 

September 30, 2020

 

Beginning balance

$

5

 

$

242

 

 

$

7

 

$

6,929

 

Change in fair value

 

(2

)

 

81

 

 

 

(4

)

 

(2,342

)

Reclassification to equity

 

 

 

(240

)

 

 

 

 

(4,504

)

Ending balance

$

3

 

$

83

 

 

$

3

 

$

83

 

 

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.

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Expected term

 

3 years

 

 

3.75 years

 

Common stock market price

 

$

1.91

 

 

$

2.02

 

Risk-free interest rate

 

 

0.53

%

 

 

0.24

%

Expected volatility

 

 

139

%

 

 

149

%

Resulting fair value (per warrant)

 

$

1.25

 

 

$

1.56