XML 44 R17.htm IDEA: XBRL DOCUMENT
v3.22.0.1

Derivative Liabilities | 12 Months Ended
--- | ---
Dec. 31, 2021
Derivative Instruments and Hedging Activities Disclosure [Abstract] |
Derivative Liabilities | (11) Derivative Liabilities The Company analyzed the warrant for derivative accounting consideration under ASC 815, “Derivatives and Hedging, and hedging,” and determined that the instrument should be classified as a liability since the warrant becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. ASC 815 requires we assess the fair market value of derivative liability at the end of each reporting period and recognize any change in the fair market value as other income or expense item. The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of December 31, 2021. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each warrant is estimated using the Black-Scholes valuation model. The following weighted-average assumptions were used in the December 31, 2021:
|  | Year ended December 31,
|  | 2021
Expected term |  | 1.92 - 2.75
Expected average volatility |  | 85% - 104%
Expected dividend yield |  | -
Risk-free interest rate |  | 0.19% - 0.97%
The following table summarizes the changes in the derivative liabilities during the year ended December 31, 2021: Fair Value Measurements Using Significant Observable Inputs (Level 3)
Balance at December 31, 2020 |  | $ | 1,115,260 |
Addition of new derivatives recognized as warrant |  |  | 9,730,919 |
Addition of new derivatives recognized as loss on derivatives |  |  | 10,813,347 |
Exercise of warrants |  |  | (2,902,119 | )
Change in fair value of derivative liability |  |  | (16,693,873 | )
Balance at December 31, 2021 |  | $ | 2,063,534 |
The following table summarizes the loss on derivative liability included in the income statement for the year ended December 31, 2021 and 2020, respectively.
|  | Year Ended |
|  | December 31, |
|  | 2021 |  |  | 2020 |
Day one loss due to derivative liabilities as warrant |  | $ | 10,813,347 |  |  | $ | 306,215 |
(Gain) Loss on change in fair value of derivative liability |  |  | (16,693,873 | ) |  |  | 119,840 |
|  |  | (5,880,526 | ) |  |  | 426,055 |

X
- References No definition available. + Details
Name: | us-gaap_DerivativeInstrumentsAndHedgingActivitiesDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for derivative instruments and hedging activities including, but not limited to, risk management strategies, non-hedging derivative instruments, assets, liabilities, revenue and expenses, and methodologies and assumptions used in determining the amounts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -URI http://asc.fasb.org/topic&trid=2229140 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 40 -Section 50 -Paragraph 5 -Subparagraph (f) -URI http://asc.fasb.org/extlink&oid=123477628&loc=d3e90205-114008 + Details
Name: | us-gaap_DerivativeInstrumentsAndHedgingActivitiesDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration