XML 54 R44.htm IDEA: XBRL DOCUMENT v3.22.2.2
Schedule of Key Valuation Inputs (Details)
9 Months Ended
Sep. 30, 2022
$ / shares
Sep. 30, 2022
$ / shares
Short-Term Debt [Line Items]    
Share price   $ 0.34
CD1 Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 0.219 0.219
Valuation date Jan. 28, 2022 [1],[2],[3],[4],[5]  
Maturity date Jul. 07, 2023 [1],[2],[3],[4],[5]  
Share price $ 0.230 [1],[2],[3],[4],[5]  
RCD Note One [Member]    
Short-Term Debt [Line Items]    
Valuation date Jan. 07, 2022 [1],[2],[5]  
Maturity date Jul. 07, 2023 [1],[2],[5]  
Share price $ 0.242 [1],[2],[5]  
RCD Note Two [Member]    
Short-Term Debt [Line Items]    
Valuation date Jan. 07, 2022 [1],[2],[5]  
Maturity date Jun. 30, 2022 [1],[2],[5]  
Share price $ 0.242 [1],[2],[5]  
CD1 Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 0.212 0.212
Valuation date Mar. 31, 2022 [1],[2],[3],[4],[5]  
Maturity date Jul. 07, 2023 [1],[2],[3],[4],[5]  
Share price $ 0.235 [1],[2],[3],[4],[5]  
RCD Note Three [Member]    
Short-Term Debt [Line Items]    
Valuation date Mar. 31, 2022 [1],[2],[5]  
Maturity date Jul. 07, 2023 [1],[2],[5]  
Share price $ 0.235 [1],[2],[5]  
RCD Note Four [Member]    
Short-Term Debt [Line Items]    
Valuation date Mar. 31, 2022 [1],[2],[5]  
Maturity date Jun. 30, 2022 [1],[2],[5]  
Share price $ 0.235 [1],[2],[5]  
CD2 Note Three [Member]    
Short-Term Debt [Line Items]    
Valuation date Jun. 17, 2022 [1],[2],[5]  
Maturity date Mar. 31, 2025 [1],[2],[5]  
Share price $ 0.222 [1],[2],[5]  
CD2 Note Four [Member]    
Short-Term Debt [Line Items]    
Valuation date Jun. 30, 2022 [1],[2],[5]  
Maturity date Mar. 31, 2025 [1],[2],[5]  
Share price $ 0.225 [1],[2],[5]  
CD1 Note Five [Member]    
Short-Term Debt [Line Items]    
Valuation date Jun. 30, 2022 [1],[2],[5]  
Maturity date Mar. 31, 2025 [1],[2],[5]  
Share price $ 0.233 [1],[2],[5]  
RCD Note Five [Member]    
Short-Term Debt [Line Items]    
Valuation date Jun. 30, 2022 [1],[2],[5]  
Maturity date Mar. 31, 2025 [1],[2],[5]  
RCD Note Six [Member]    
Short-Term Debt [Line Items]    
Valuation date Jun. 30, 2022 [1],[2],[5]  
Maturity date Sep. 30, 2022 [1],[2],[5]  
CD1 Note Six [Member]    
Short-Term Debt [Line Items]    
Valuation date Sep. 30, 2022 [1],[2],[5]  
Maturity date Mar. 31, 2025 [1],[2],[5]  
Share price $ 0.085 [1],[2],[5]  
RCD Note Seven [Member]    
Short-Term Debt [Line Items]    
Valuation date Sep. 30, 2022 [1],[2],[5]  
Maturity date Mar. 31, 2025 [1],[2],[5]  
Share price $ 0.085 [1],[2],[5]  
RCD Note Eight [Member]    
Short-Term Debt [Line Items]    
Valuation date Sep. 30, 2022 [1],[2],[5]  
Maturity date Nov. 30, 2022 [1],[2],[5]  
Share price $ 0.085 [1],[2],[5]  
CD2 Note Seven [Member]    
Short-Term Debt [Line Items]    
Valuation date Sep. 30, 2022 [1],[2],[5]  
Maturity date Mar. 31, 2025 [1],[2],[5]  
Share price $ 0.085 [1],[2],[5]  
Measurement Input Contractual Interest Rate [Member] | CD1 Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 7.50 [3],[4] 7.50 [3],[4]
Measurement Input Contractual Interest Rate [Member] | RCD Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | RCD Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | CD1 Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 7.50 [3],[4] 7.50 [3],[4]
Measurement Input Contractual Interest Rate [Member] | RCD Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | RCD Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | CD2 Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 10.50 10.50
Measurement Input Contractual Interest Rate [Member] | CD2 Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 10.50 10.50
Measurement Input Contractual Interest Rate [Member] | CD1 Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 7.50 7.50
Measurement Input Contractual Interest Rate [Member] | RCD Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | RCD Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | CD1 Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 7.50 7.50
Measurement Input Contractual Interest Rate [Member] | RCD Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | RCD Note Eight [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.00 9.00
Measurement Input Contractual Interest Rate [Member] | CD2 Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 10.50 10.50
Measurement Input, Option Volatility [Member] | CD1 Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 [3],[4] 120 [3],[4]
Measurement Input, Option Volatility [Member] | RCD Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 130 130
Measurement Input, Option Volatility [Member] | RCD Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 130 130
Measurement Input, Option Volatility [Member] | CD1 Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 [3],[4] 120 [3],[4]
Measurement Input, Option Volatility [Member] | RCD Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | RCD Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | CD2 Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | CD2 Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | CD1 Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | RCD Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | RCD Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | CD1 Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | RCD Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | RCD Note Eight [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Option Volatility [Member] | CD2 Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 120 120
Measurement Input, Credit Spread [Member] | CD1 Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 8.70 [3],[4] 8.70 [3],[4]
Measurement Input, Credit Spread [Member] | RCD Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.21 9.21
Measurement Input, Credit Spread [Member] | RCD Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.16 9.16
Measurement Input, Credit Spread [Member] | CD1 Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 8.85 [3],[4] 8.85 [3],[4]
Measurement Input, Credit Spread [Member] | RCD Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 8.85 8.85
Measurement Input, Credit Spread [Member] | RCD Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 8.78 8.78
Measurement Input, Credit Spread [Member] | CD2 Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 9.45 9.45
Measurement Input, Credit Spread [Member] | CD2 Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 10.71 10.71
Measurement Input, Credit Spread [Member] | CD1 Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 10.71 10.71
Measurement Input, Credit Spread [Member] | RCD Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 10.71 10.71
Measurement Input, Credit Spread [Member] | RCD Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 10.85 10.85
Measurement Input, Credit Spread [Member] | CD1 Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 13.31 13.31
Measurement Input, Credit Spread [Member] | RCD Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 13.31 13.31
Measurement Input, Credit Spread [Member] | RCD Note Eight [Member]    
Short-Term Debt [Line Items]    
CD2 note 13.85 13.85
Measurement Input, Credit Spread [Member] | CD2 Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 13.31 13.31
Measurement Input, Risk Free Interest Rate [Member]    
Short-Term Debt [Line Items]    
CD2 note 13.0 13.0
Measurement Input, Risk Free Interest Rate [Member] | CD1 Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 0.92 [3],[4] 0.92 [3],[4]
Measurement Input, Risk Free Interest Rate [Member] | RCD Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 0.65 0.65
Measurement Input, Risk Free Interest Rate [Member] | RCD Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 0.23 0.23
Measurement Input, Risk Free Interest Rate [Member] | CD1 Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 1.80 [3],[4] 1.80 [3],[4]
Measurement Input, Risk Free Interest Rate [Member] | RCD Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 1.80 1.80
Measurement Input, Risk Free Interest Rate [Member] | RCD Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 0.52 0.52
Measurement Input, Risk Free Interest Rate [Member] | CD2 Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 3.28 3.28
Measurement Input, Risk Free Interest Rate [Member] | CD2 Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 2.95 2.95
Measurement Input, Risk Free Interest Rate [Member] | CD1 Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 2.95 2.95
Measurement Input, Risk Free Interest Rate [Member] | RCD Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 2.95 2.95
Measurement Input, Risk Free Interest Rate [Member] | RCD Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 1.72 1.72
Measurement Input, Risk Free Interest Rate [Member] | CD1 Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 4.19 4.19
Measurement Input, Risk Free Interest Rate [Member] | RCD Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 4.19 4.19
Measurement Input, Risk Free Interest Rate [Member] | RCD Note Eight [Member]    
Short-Term Debt [Line Items]    
CD2 note 3.04 3.04
Measurement Input, Risk Free Interest Rate [Member] | CD2 Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 4.19 4.19
Measurement Input Risk Adjusted Rate [Member] | CD1 Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 16.18 [3],[4] 16.18 [3],[4]
Measurement Input Risk Adjusted Rate [Member] | RCD Note One [Member]    
Short-Term Debt [Line Items]    
CD2 note 16.39 16.39
Measurement Input Risk Adjusted Rate [Member] | RCD Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 15.96 15.96
Measurement Input Risk Adjusted Rate [Member] | CD1 Note Two [Member]    
Short-Term Debt [Line Items]    
CD2 note 17.12 [3],[4] 17.12 [3],[4]
Measurement Input Risk Adjusted Rate [Member] | RCD Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 17.12 17.12
Measurement Input Risk Adjusted Rate [Member] | RCD Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 15.88 15.88
Measurement Input Risk Adjusted Rate [Member] | CD2 Note Three [Member]    
Short-Term Debt [Line Items]    
CD2 note 20.95 20.95
Measurement Input Risk Adjusted Rate [Member] | CD2 Note Four [Member]    
Short-Term Debt [Line Items]    
CD2 note 21.78 21.78
Measurement Input Risk Adjusted Rate [Member] | CD1 Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 19.89 19.89
Measurement Input Risk Adjusted Rate [Member] | RCD Note Five [Member]    
Short-Term Debt [Line Items]    
CD2 note 19.89 19.89
Measurement Input Risk Adjusted Rate [Member] | RCD Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 18.89 18.89
Measurement Input Risk Adjusted Rate [Member] | CD1 Note Six [Member]    
Short-Term Debt [Line Items]    
CD2 note 23.35 23.35
Measurement Input Risk Adjusted Rate [Member] | RCD Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 23.35 23.35
Measurement Input Risk Adjusted Rate [Member] | RCD Note Eight [Member]    
Short-Term Debt [Line Items]    
CD2 note 22.79 22.79
Measurement Input Risk Adjusted Rate [Member] | CD2 Note Seven [Member]    
Short-Term Debt [Line Items]    
CD2 note 25.21 25.21
[1] A project risk rate of 13.0% was used for all scenarios of the RCD fair value computations
[2] CD1 and RCD carry an instrument-specific spread of 7.23%, CD2 carries an instrument-specific spread of 9.32%
[3] The CD’s carries a Discount for Lack of Marketability (“DLOM”) of 5.0%.
[4] The conversion price of the CD1 is $0.219 and CD2 is $0.212
[5] The probabilities for the stream being advanced and the stream not being advanced is 59% and 41%, respectively.