XML 33 R20.htm IDEA: XBRL DOCUMENT v3.21.2
DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Sep. 30, 2021
Derivative Liabilities  
SUMMARY OF QUANTITATIVE INFORMATION TO VALUATION METHODOLOGY AND UNOBSERVABLE INPUTS

A summary of quantitative information with respect to valuation methodology and significant unobservable inputs used for the Company’s purchase warrants that were categorized within Level 3 of the fair value hierarchy during the quarter ended September 30, 2021 is as follows:

 

Stock price   $ 1.02 - 2.94  
Conversion price   $ 0.72 - 6.90  
Contractual term (in years)     0.67 6.56  
Volatility (annual)     82.7% - 211 %
Risk-free rate     0.09% - 1.21 %
SCHEDULE OF CHANGES IN LEVEL 3 LIABILITIES MEASURED AT FAIR VALUE

The following table presents changes in Level 3 liabilities measured at fair value for the nine months ended September 30, 2021.

 

  

Derivative

Liabilities

 
Balance – December 31, 2020  $2,471 
New issuances   1,819 
Change in fair value of derivative liability   6,916 
Reclassification liability to equity   (10,755)
Buy back of warrants   (451)
Balance – September 30, 2021  $-