Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements (Tables)

v3.20.4
Fair Value Measurements (Tables)
3 Months Ended
Dec. 31, 2020
Fair Value Measurements [Abstract]  
Reconciliation of the Beginning and Ending Liability Balance



 

 

 

 

 



Three Months Ended



December 31,



2020

 

2019



 

 

 

 

 

Beginning balance

$

4,182,000 

 

$

3,625,000 

Change in fair value of derivative liabilities

 

604,000 

 

 

394,000 

Ending balance

$

4,786,000 

 

$

4,019,000 



Schedule of Qualitative Information



 

 

 

 

 

 



 

 

 

Weighted Average (range, if applicable)

Valuation Methodology

 

Significant Unobservable Input

 

December 31, 2020

 

September 30, 2020



 

 

 

 

 

 

Monte Carlo Simulation

 

Estimated change of control dates

 

December 2021 to June 2022

 

December 2021 to June 2022



 

Discount rate

 

9.9% to 10.8%

 

14.1% to 16.0%



 

Probability of change of control

 

20% to 90%

 

20% to 90%