XML 45 R35.htm IDEA: XBRL DOCUMENT v3.21.1
Investments (Tables)
12 Months Ended
Dec. 31, 2020
Schedule of Investments [Line Items]  
Schedule Of Long Term Investments
The following table summarizes the change in the Company’s investments as of December 31, 2020:
 
   
Convertible Notes
Receivable
   
Equity
   
Total
 
Balance at January 1, 2020
  $7,533,000   $6,535,821   $14,068,821 
Additions
   —      525,000    525,000 
Disposals
   —      (169,818   (169,818
Conversion of notes receivable
   (7,533,000   7,533,000    —   
Fair value adjustments
   —      26,370,803    26,370,803 
   
 
 
   
 
 
   
 
 
 
Balance at December 31, 2020
  
$
—  
 
  
$
40,794,806
 
  
$
40,794,806
 
   
 
 
   
 
 
   
 
 
 
 
The following table summarizes the change in the Company’s investments as of December 31, 2019:
 
   
Convertible Notes
Receivable
   
Equity
   
Total
 
Balance at January 1, 2019
  $30,336,000   $10,597,283   $40,933,283 
Fair value adjustment
   (1,398,000   (4,061,462   (5,459,462
Applied to consideration in business combination
   (21,405,000   —      (21,405,000
   
 
 
   
 
 
   
 
 
 
Balance at December 31, 2019
  
$
7,533,000
 
  
$
6,535,821
 
  
$
14,068,821
 
   
 
 
   
 
 
   
 
 
 
Schedule Of Fair Value Measurement Inputs and Valuation Techniques
As of December 31, 2019, the Company held an investment in a convertible note which carried simple interest of 6.00% per annum. The fair value of this investment (which was considered a Level 3 investment) was $7,533,000, and was valued using the Binomial Lattice Model, which was based on a generalized binomial option pricing formula, using the following assumptions:
 
   
December 31,
2019
Risk free rate
  1.58% – 2.46%
Equity Volatility *
  58% – 106%
Market Yield
  15% – 18%
Probability of Qualified Financing
  0%
Probability of Sale
  30%
Probability of No Event
  70%
 
*
Management estimated that market interest rates on similar borrowings without the conversion feature to be approximately 18% and used an implied volatility of 58% in measuring the fair value of the convertible note.