XML 24 R14.htm IDEA: XBRL DOCUMENT v3.21.2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2021
Multiemployer Plan [Line Items]  
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES

Potentially dilutive securities outlined in the table below have been excluded from the computation of diluted net loss per share for the six months ended June 30, 2021 and June 30, 2020 because the effect of their inclusion would have been anti-dilutive.

 

   For the three and six months ended June 30, 2021   For the three and six months ended June 30, 2020 
Warrants to purchase shares of common stock   4,553,610    1,504,593 
Convertible notes   -    380,920 
Restricted stock units   2,596,459    - 
Restricted stock awards   13,298    - 
Options to purchase shares of common stock   225,565    3,604,348 
Total potentially dilutive securities   7,388,932    5,489,861 
SCHEDULE OF FAIR VALUE HIERARCHY OF VALUATION INPUTS ON RECURRING BASIS

   Level   June 30, 2021 
Warrant liabilities – January Warrants   3   $1,895,303 
Warrant liabilities – February Warrants   3    1,813,154 
Fair value as of June 30, 2021       $3,708,457 
SCHEDULE OF FAIR VALUE OF WARRANT LIABILITIES

The following table presents the changes in fair value of the warrant liabilities:

 

   January Warrants   February Warrants   Total Warrant Liability 
Fair value as of December 31, 2020  $-   $-   $- 
Initial value of warrant liability   4,846,000    5,135,000    9,981,000 
Change in fair value   (2,950,697)   (3,321,846)   (6,272,543)
                
Fair value as of June 30, 2021  $1,895,303   $1,813,154   $3,708,457 
Initial Measurement [Member]  
Multiemployer Plan [Line Items]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES

 

   January Warrants   February Warrants 
   January 13, 2021   February 12, 2021 
Term (years)   5.0    5.0 
Stock price  $4.21   $4.62 
Exercise price  $4.95   $4.95 
Dividend yield   0.0%   0.0%
Expected volatility   84.7%   84.7%
Risk free interest rate   0.5%   0.5%
           
Number of shares   1,821,514    1,714,005 
Value (per share)  $2.66   $3.00 
Subsequent Measurement [Member]  
Multiemployer Plan [Line Items]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES

The key inputs into the Black Scholes valuation model for the Level 3 valuations as of June 30, 2021 are below:

 

   January Warrants   February Warrants 
Term (years)   4.5    4.6 
Stock price  $2.38   $2.38 
Exercise price  $4.95   $4.90 
Dividend yield   0.0%   0.0%
Expected volatility   76.6%   76.5%
Risk free interest rate   0.87%   0.87%
           
Number of shares   1,821,449    1,714,005 
Value (per share)  $1.04   $1.06