XML 39 R25.htm IDEA: XBRL DOCUMENT v3.21.2
WARRANT LIABILITIES (Tables)
6 Months Ended
Jun. 30, 2021
Warrant Liabilities  
SCHEDULE OF WARRANTS ACTIVITY

The following table summarizes the activity in the warrants received in exchange for the Series C Warrants for the six months ended June 30, 2021:

 

  

Common Stock Warrants (received in exchange for the

Series C Warrants)

 
   Shares  

Weighted–

Average

Exercise

Price

  

Range of Exercise

Price

  

Weighted–

Average

Remaining
Life (Years)

 
Total outstanding – December 31, 2020   3,378,596   $0.72           
Common stock warrants received in exchange for Series C preferred stock warrants upon reverse recapitalization   -    -           
Exercised   (542,737)   0.72           
Forfeited   (36,097)   0.72           
Expired                  
Granted                  
Total outstanding – June 30, 2021   2,799,762   $0.72           
Exercisable   2,799,762   $0.72   $0.72    2.5 
  

Common Stock Warrants (received in exchange for the

Series C Warrants)

 
   Shares  

Weighted–

Average

Exercise

Price

  

Range of Exercise

Price

  

Weighted– Average Remaining

Life (Years)

 
Total outstanding – December 31, 2019      $           
Common stock warrants received in exchange for Series C preferred stock warrants upon reverse recapitalization   4,713,490    0.72           
Forfeited                  
Expired                  
Granted                  
Total outstanding – June 30, 2020   4,713,490   $0.72           
Exercisable   4,713,490   $0.72   $0.72    3.82 
 
SCHEDULE OF FAIR VALUE HIERARCHY FOR WARRANT LIABILITIES

The following table presents the Company’s fair value hierarchy for its warrant liabilities (all of which arise under the warrants received in exchange for the Series C Warrants) measured at fair value on a recurring basis using Level 3 inputs as of June 30, 2021:

   Quoted             
   Market   Significant         
   Prices for   Other   Significant     
   Identical   Observable   Unobservable     
   Assets   Inputs   Inputs     
Warrant liabilities  (Level 1)   (Level 2)   (Level 3)   Total 
Balance as of December 31. 2020  $   $   $8,310,100   $8,310,100 
Balance as of June 30, 2021          $4,112,100   $4,112,100 
SCHEDULE OF ASSUMPTIONS OF WARRANT LIABILITIES

The following table shows the range of assumptions used in estimating the fair value of warrant liabilities as of June 30, 2021 and December 31, 2020:

 

    June 30, 2021     December 31, 2020  
    Range  
Risk-free interest rate     0.34% — 0.46 %     0.17% — 0.22 % 
Expected volatility (peer group)     82.0083.00  %     82.00 % 
Term of warrants (in years)     2.412.99       2.903.49  
Expected dividend yield     0.00  %     0.00 %