XML 479 R50.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Fair Value of Financial Instruments

Financial instruments measured at fair value during the year consisted of the following as of December 31, 2020 and 2019:

 

    Year Ended December 31, 2020  
    Fair Value    

Quoted Prices in Active Markets for Identical Assets

(Level 1)

   

Significant Other Observable Inputs

(Level 2)

   

Significant Unobservable Inputs

(Level 3)

 
Long-term debt:                                
12% Amended Senior Secured Notes   $ 52,556,401     $ -     $ 52,556,401     $ -  
Warrant derivative liabilities:                                
Strome Warrants   $ 704,707     $ -     $ -     $ 704,707  
B. Riley Warrants     443,188                -       -       443,188  
Total warrant derivative liabilities   $ 1,147,895     $ -     $ -     $ 1,147,895  

 

    Year Ended December 31, 2019  
    Fair Value    

Quoted Prices in Active Markets for Identical Assets

(Level 1)

   

Significant Other Observable Inputs

(Level 2)

   

Significant Unobservable Inputs

(Level 3)

 
Long-term debt:                                
12% Amended Senior Secured Notes   $ 44,009,745     $ -     $ 44,009,745     $ -  
Warrant derivative liabilities:                                
Strome Warrants   $ 1,036,687     $            -     $ -     $ 1,036,687  
B. Riley Warrants     607,513       -       -       607,513  
Total warrant derivative liabilities   $ 1,644,200     $ -     $ -     $ 1,644,200  
Embedded derivative liabilities   $ 13,501,000     $ -     $ -     $ 13,501,000  

Schedule of Valuation Activity for Warrants Accounted for Derivative Liability

The following table represents the carrying amount, valuation and roll-forward of activity for the Company’s warrants accounted for as a derivative liability and classified within Level 3 of the fair-value hierarchy as of and for the years ended December 31, 2020 and 2019:

 

    December 31,  
    2020     2019  
Carrying amount at beginning of year:                
L2 Warrants   $ -     $ 418,214  
Strome Warrants     1,036,687       587,971  
B. Riley Warrants     607,513       358,050  
Subtotal carrying amount at beginning of year     1,644,200       1,364,235  
Change in valuation of warrant derivative liabilities:                
L2 Warrants     -       316,972  
Strome Warrants     (331,980 )     448,716  
B. Riley Warrants     (164,325 )     249,463  
Subtotal change in valuation during the year     (496,305 )     1,015,151  
Exercise of warrants during the year:                
L2 Warrants     -       735,186  
Carrying amount at end of year:                
Strome Warrants     704,707       1,036,687  
B. Riley Warrants     443,188       607,513  
Carrying amount at end of year   $ 1,147,895     $ 1,644,200  

Schedule of Valuation Activity for the Embedded Conversion Feature Liability

The following table represents the carrying amount, valuation and a roll-forward of activity for the conversion option features, buy-in features, and default remedy features, as deemed appropriate for each instrument (collectively the embedded derivative liabilities), for the 12% Convertible Debentures (refer to Note 18) accounted for as embedded derivative liabilities and classified within Level 3 of the fair-value hierarchy as of and for the years ended December 31, 2020 and 2019:

 

    December 31,  
    2020     2019  
Recognition of embedded derivative liabilities (conversion feature, buy-in feature, and default remedy feature):                
Carrying amount at beginning of year   $ 13,501,000     $ 7,387,000  
Issuance date of March 18, 2019     -       822,000  
Issuance date of March 27, 2019     -       188,000  
Issuance date of April 8, 2019     -       64,000  
Change in fair value of embedded derivative liabilities     (2,571,004 )     5,040,000  
Fair value of embedded derivative liabilities recorded within additional paid-capital upon conversion of 12% convertible debentures     (10,929,996 )     -  
Carrying amount at end of year   $ -     $ 13,501,000