XML 54 R43.htm IDEA: XBRL DOCUMENT v3.21.1
WARRANT DERIVATIVE LIABILITY (Tables)
12 Months Ended
Dec. 31, 2020
WARRANT DERIVATIVE LIABILITY.  
Summary of key assumptions used to determine fair value of warrants

The following are the key assumptions that were used to determine the fair value of the 2019 Warrants:

May 31,

    

December 31,

December 31,

 

2019

    

2019

2020

 

Number of shares underlying the warrants

3,000,000

 

8,666,667

1,645,807

Fair market value of stock

$

0.95

$

0.63

$

0.48

Exercise price

$

1.30

$

0.45

$

0.40

Volatility

 

133

%  

124

%

 

108

%

Risk-free interest rate

 

1.93

%  

1.69

%

 

0.36

%

Warrant life (years)

 

5.00

4.41

 

3.41

Summary of the changes in the fair value of the warrant derivative liability

The following table sets forth a summary of the changes in the fair value of the warrant derivative liability, our Level 3 financial liabilities that are measured at fair value on a recurring basis:

December 31, 

2020

    

2019

Beginning balance

$

4,620,593

$

Recognition of warrant derivative liability on May 31, 2019

2,416,421

Warrant exercise

(3,323,429)

Change in fair value of warrants derivative liability

(735,796)

2,204,172

Ending balance

$

561,368

$

4,620,593