XML 25 R15.htm IDEA: XBRL DOCUMENT v3.21.2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
Sep. 30, 2021
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 three and nine months ended September 30, 2021 and 2020 because the effect of their inclusion would have been anti-dilutive.

 

   

For the three and nine months ended

September 30, 2021

   

For the three and nine months ended

September 30, 2020

 
Warrants to purchase shares of common stock     10,576,654       332,854  
Convertible notes     -       139,721  
Restricted stock units     5,775,171       -  
Restricted stock awards     28,861       -  
Options to purchase shares of common stock     1,147,334       797,372  
Total potentially dilutive securities     17,528,020       1,269,947  
SCHEDULE OF FAIR VALUE HIERARCHY OF VALUATION INPUTS ON RECURRING BASIS

The following table provides the financial liabilities measured on a recurring basis and reported at fair value on the unaudited condensed consolidated balance sheet as of September 30, 2021 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

   Level   September 30, 2021 
Warrant liabilities – January Warrants   3   $1,487,234 
Warrant liabilities – February Warrants   3    1,416,391 
Put rights in warrants issued prior to and surviving amalgamation with Ameri   2    

262,491

 
Fair value as of September 30, 2021       $3,166,116 
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   (3,358,767)   (3,718,609)   (7,077,376)
                
Fair value of put rights in warrants issued prior to and surviving amalgamation with Ameri             262,491 
Fair value as of September 30, 2021  $1,487,234   $1,416,391   $3,166,116 
Initial Measurement [Member]  
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   $4.90 
Dividend yield   0.0%   0.0%
Expected volatility   84.7%   84.7%
Risk free interest rate   0.5%   0.5%
           
Number of shares   1,821,449    1,714,005 
Value (per share)  $2.66   $3.00 
Subsequent Measurement [Member]  
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 September 30, 2021 are below:

   January Warrants   February Warrants 
Term (years)   4.3    4.3 
Stock price  $2.07   $2.07 
Exercise price  $4.95   $4.90 
Dividend yield   0.0%   0.0%
Expected volatility   77.1%   76.7%
Risk free interest rate   0.98%   0.98%
           
Number of shares   1,821,449    1,714,005 
Value (per share)  $0.82   $0.83