XML 112 R76.htm IDEA: XBRL DOCUMENT v3.21.2
Equity (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2021
Dec. 31, 2020
Class of Stock [Line Items]    
Schedule of Assumptions  

    

December 31, 

 

2020

    

2019

 

Strike price

 

$

15.25

$

11.00

Volatility rate

 

80.0

%  

 

80.0

%

Risk-free rate

 

0.19%-0.28

%

 

2.40

%

Expected term

 

3.00-5.00

 

5.00

Dividend yield

 

 

Summary of activity in warrants

    

    

Weighted

    

    

Average

Weighted

Remaining

Average

Aggregate

Total Warrants

Term

Exercise Price

Intrinsic Value

Outstanding as of December 31, 2020 (as previously reported)

 

620,055

 

11.08

$

14.61

$

22,127,594

Retroactive application of reverse recapitalization (Note 4)

2,455,415

(13.53)

Outstanding as of December 31, 2020, effect of Merger (Note 4)

3,075,470

4.34

1.09

150,955,963

Issued

 

3,329,812

 

3.00

 

3.19

 

111,082,528

Exercised

 

(1,496,216)

 

 

(3.19)

 

(49,913,766)

Outstanding as of March 31, 2021

 

4,909,066

 

3.74

$

1.78

$

244,574,345

Issued

 

3,586,250

 

5.00

 

11.50

 

45,724,688

Outstanding as of June 30, 2021

 

8,495,316

 

4.09

$

24.78

$

42,385,824

    

    

Weighted 

    

    

Average 

Weighted 

Remaining 

Average 

Average 

Total Warrants

    

Term

    

Exercise Price

    

Intrinsic Value

Outstanding as of December 31, 2018

48,627

2.88

$

7.90

$

Issued

 

8,846

 

5.00

 

11.00

 

Outstanding as of December 31, 2019

 

57,473

 

2.22

$

8.38

$

Issued

 

562,581

 

4.99

 

15.25

 

20,112,271

Outstanding as of December 31, 2020

 

620,054

 

11.08

$

14.61

$

22,127,594

Legacy NeuroRx Warrants    
Class of Stock [Line Items]    
Schedule of Assumptions

June 30, 

    

December 31, 

 

    

2021

2020

 

Strike price

$

24.25

 

$

3.19

Volatility rate

 

80.0

%  

80.0

%

Risk-free rate

 

0.03%-0.32

%  

0.19%-0.28

%

Expected term

 

0.57-4.42

 

3.00-5.00

Dividend yield

 

 

 
Substitute Warrants    
Class of Stock [Line Items]    
Schedule of Assumptions

    

Original Warrants

    

Substitute Warrants

 

Strike price

$

7.58-$15.84

$

1.53-$3.19

Volatility rate

 

80.0

%  

 

80.0

%

Risk-free rate

 

0.03%-0.32

%  

 

0.03%-0.32

%

Expected term

 

0.57-4.42

 

0.57-4.42

Dividend yield