Schedule of liabilities measured at fair value on a recurring basis into the fair value hierarchy |
|
|
Fair value measured at December 31, 2020 (Unaudited) |
|
|
|
Total carrying value at December 31,
2020 |
|
|
Quoted prices in active markets (Level 1) |
|
|
Significant other observable inputs
(Level 2) |
|
|
Significant unobservable inputs
(Level 3) |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liability |
|
$ |
2,542,415 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,542,415 |
|
Share settlement feature |
|
$ |
186,415 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
186,415 |
|
|
|
Fair value measured at March 31, 2020 |
|
|
|
Total carrying value at March 31,
2020 |
|
|
Quoted prices in active markets (Level 1) |
|
|
Significant other observable inputs
(Level 2) |
|
|
Significant unobservable inputs
(Level 3) |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liability |
|
$ |
1,733,718 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,733,718 |
|
|
Schedule of changes in Level 3 liabilities measured at fair value |
|
|
Warrant |
|
|
Share Settlement |
|
|
|
Liability |
|
|
Feature |
|
Balance at March 31, 2020 |
|
$ |
1,733,718 |
|
|
$ |
- |
|
Issuance of warrants in connection with convertible notes |
|
|
703,343 |
|
|
|
- |
|
Change in fair value |
|
|
(122,909 |
) |
|
|
- |
|
Balance at June 30, 2020 (unaudited) |
|
$ |
2,314,152 |
|
|
$ |
- |
|
Issuance of warrants in connection with financing |
|
|
515,426 |
|
|
|
- |
|
Issuance of placement agent warrants |
|
|
74,755 |
|
|
|
- |
|
Change in fair value |
|
|
861,366 |
|
|
|
- |
|
Balance at September 30, 2020 (unaudited) |
|
$ |
3,765,699 |
|
|
$ |
- |
|
Issuance of warrants in connection with convertible notes |
|
|
239,105 |
|
|
|
225,186 |
|
Change in fair value |
|
|
598,899 |
|
|
|
(38,771 |
) |
Reclassification of warrants to equity |
|
|
(2,061,288 |
) |
|
|
- |
|
Balance at December 31, 2020 (unaudited) |
|
$ |
2,542,415 |
|
|
$ |
186,415 |
|
|
|
Warrant Liability |
|
Balance at March 31, 2019 |
|
$ |
1,398,616 |
|
Issuance of warrants in connection with convertible notes |
|
|
200,334 |
|
Change in fair value |
|
|
(147,808 |
) |
Balance at June 30, 2019 (unaudited) |
|
$ |
1,451,142 |
|
Change in fair value |
|
|
11,482 |
|
Balance at September 30, 2019 (unaudited) |
|
$ |
1,462,624 |
|
Change in fair value |
|
|
- |
|
Balance at December 31, 2019 (unaudited) |
|
$ |
1,462,624 |
|
|