XML 37 R27.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value (Tables) [Line Items]  
Schedule of Reconciliation of Fair Values For the Senior Convertible Notes, which are measured at fair value categorized within Level 3 of the fair value hierarchy, the following represents a reconciliation of the fair values for the three and nine months ended September 30, 2023 and September 30, 2022:
   Three Months   Nine Months 
   Ended September 30,   Ended September 30, 
   2023   2022   2023   2022 
Fair value balance at beginning of period  $9,265,000   $13,388,000   $14,607,000   $17,305,000 
Principal payments in cash and Common Stock   (1,500,000)   
---
    (7,929,457)   (5,380,000)
Change in fair value reported in the statements of operations   (185,000)   1,113,000    863,457    2,840,000 
Change in fair value reported in other comprehensive loss   3,000    (26,000)   42,000    (290,000)
Fair value balance at end of period  $7,583,000   $14,475,000   $7,583,000   $14,475,000 
Schedule of Fair Value by Using Key Inputs For the Private Warrants, which are classified as derivative liabilities on our condensed consolidated balance sheets and are measured at fair value categorized within Level 3 of the fair value hierarchy, the following represents a reconciliation of the fair values for the three and nine months ended September 30, 2023 and September 30, 2022:
   Three Months Ended
Sept 30,
   Nine Months Ended
Sept 30,
 
   2023   2022   2023   2022 
Fair value balance at beginning of period  $
       —
   $45,127   $
      —
   $63,178 
Change in fair value reported in the statements of operations   
    (33,845)   
    (51,896)
Fair value balance at end of period  $
   $11,282   $
   $11,282 
Convertible Debt [Member]  
Fair Value (Tables) [Line Items]  
Schedule of Fair Value by Using Key Inputs We estimated the fair value by using the following key inputs to the Monte Carlo Simulation Models:
Fair Value Assumptions - Convertible Notes  September 30,
2023
   December 31,
2002
 
Face value principal payable  $6,733,271   $14,662,727 
Original conversion price  $4.75   $4.75 
Value of Common Stock  $0.22   $0.69 
Expected term (years)   1.0    1.8 
Volatility   102%   77%
Market yield   41.2%   44.3 to 43.9%
Risk free rate   4.7%   4.4%
Issue date   October 5, 2021    October 5, 2021 
Maturity date   October 5, 2024    October 5, 2024 

 

Private warrant [Member]  
Fair Value (Tables) [Line Items]  
Schedule of Fair Value by Using Key Inputs We estimated the fair value by using the following key inputs:
Fair Value Assumptions - Private Warrants  September 30,
2023
   December 30,
2022
 
Number of Private Warrants   225,635    225,635 
Original conversion price  $230   $230.00 
Value of Common Stock  $0.605   $0.69 
Expected term (years)   0.96    1.46 
Volatility   
NM
    
NM
 
Risk free rate   
NM
    
NM
 
Common Warrants and Underwriter Warrants [Member]  
Fair Value (Tables) [Line Items]  
Schedule of Fair Value Measurement Unit Offering Common and Underwriter Warrants The fair value of the Common Warrants and Underwriter Warrants issued in connection with our 2022 Unit Offering represent a measurement within Level 3 of the fair value hierarchy and were estimated based on the following key inputs as of the date of the 2022 Unit Offering:
Fair Value Assumptions - 2022 Common and Underwriter Warrants  July 5,
2022
 
Exercise price  $4.60 
Expected term (years)   5.0 
Volatility   136.9%