Quarterly report pursuant to Section 13 or 15(d)

Fair Value (Tables)

v3.21.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2021
Convertible Debt [Member]  
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]  
Schedule of reconciliation of fair values

Fair value balance as of December 31, 2020

$

13,398,000

 

Payments on Convertible Notes
(7,697,727 )
Change in fair value reported in the statements of operations
1,991,272

Change in fair value reported in other comprehensive loss

 

13,000

 

Fair value balance as of March 31, 2021

$

7,704,545

 

Schedule of fair value by using key inputs


Fair Value Assumptions - Convertible Notes

 

March 31, 2021

 

 

December 31, 2020

 

Face value principal payable (in thousands)

  

$

7,475,000

  

  

$

15,172,272

  

Original conversion price

 

$

11.50

 

 

$

11.5

 

Value of Common Stock

 

$

4.94

 

 

$

3.24

 

Expected term (years)

 

 

2.17

 

 

 

2.3

 

Volatility

 

 

86

%

 

 

77

%

Market yield 

 

 

26.4%

to 26.6

%

 

 

27.1%

to 27.2

Risk free rate

 

 

0.2

%

 

 

0.1

%

Private Warrant [Member]  
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]  
Schedule of reconciliation of fair values

Fair value balance as of December 31, 2020

$

311,376


Change in fair value reported in the statements of operations

 

175,996


Fair value balance as of March 31, 2021

$

487,372


Schedule of fair value by using key inputs

Fair Value Assumptions - Private Warrants

 

March 31, 2021

 

 

December 31, 2020

 

Number of Private Warrants 

  


225,635

  

  

$

225,635

  

Original conversion price

 

$

11.50

 

 

$

11.50

 

Value of Common Stock

 

$

4.94

 

 

$

3.24

 

Expected term (years)

 

 

3.21

 

 

 

3.46

 

Volatility

 

 

95.4

%

 

 

102.3

%

Risk free rate

 

 

0.4

%

 

 

0.2

%