XML 42 R31.htm IDEA: XBRL DOCUMENT v3.21.2
PREFERRED STOCK AND DETACHABLE WARRANTS (Tables)
9 Months Ended
Sep. 30, 2021
Equity [Abstract]  
Summary of temporary equity
The following table represents the activity related to the Series B Preferred Stock, classified as Temporary Equity on the accompanying unaudited consolidated balance sheet, during the nine months ended September 30, 2021 and 2020:
20212020
Balance at beginning of period$12,718,339 $11,006,406 
Less: conversions of shares to common(8,446,837)— 
Less: exchanges of shares to common(4,747,250)— 
Plus: discount accretion— 854,364 
Plus: dividends in kind475,748 547,349 
Balance at end of period$— $12,408,119 
The following table represents the activity related to the Series B1 Preferred Stock, classified as Temporary Equity on the accompanying unaudited consolidated balance sheet, for the nine months ended September 30, 2021 and 2020:
20212020
Balance at beginning of period$11,036,173 $12,743,047 
Less: conversions of shares to common(12,046,441)(3,368,474)
Plus: discount accretion507,282 646,031 
Plus: dividends in kind502,986 546,557 
Balance at end of period$— $10,567,161 
Schedule of liabilities with unobservable inputs
The following is an analysis of changes in the derivative liability for the nine months ended September 30:
Level Three Roll-Forward
20212020
Balance at beginning of period$330,412 $1,969,216 
Value of warrants exercised(10,637,914)— 
Change in valuation of warrants11,380,122 (1,844,369)
Balance at end of period$1,072,620 $124,847