Quarterly report pursuant to Section 13 or 15(d)

Fair Value

v3.19.3
Fair Value
9 Months Ended
Sep. 30, 2019
Fair Value  
Note 4 - Fair Value

The Company determines the estimated fair value of amounts presented in these condensed consolidated financial statements using available market information and appropriate methodologies. However, considerable judgment is required in interpreting market data to develop the estimates of fair value. The estimates presented in the financial statements are not necessarily indicative of the amounts that could be realized in a current exchange between buyer and seller. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. These fair value estimates were based upon pertinent information available as of September 30, 2019 and December 31, 2018, and, as of those dates, the carrying value of all amounts approximates fair value. The Company estimated the fair value of its restricted common stock during the three and nine months ended September 30, 2019 based upon observations of the recent sales of Preferred Stock convertible into common stock as well as the thinly traded volume and closing prices of its common stock. On June 7, 2018, the Company obtained a third-party valuation of its common stock as of December 31, 2017. As the nature of the Company's operations has not significantly changed since the date of the valuation and the Company has continued to raise capital during 2018 and 2019 at the same valuation as the capital raised during the year ended December 31, 2017, management s estimate of the fair value of its restricted common stock has not changed during the three and nine months ended September 30, 2019.

 

The Company has categorized its assets and liabilities at fair value based upon the following fair value hierarchy:

 

Level 1

Inputs use quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Level 2

Inputs use directly or indirectly observable inputs. These inputs include quoted prices for similar assets and liabilities in active markets as well as other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.

 

Level 3

Inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability.

 

In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Company s assessment of the significance of particular inputs to these fair measurements requires judgment and considers factors specific to each asset or liability.

 

Both observable and unobservable inputs may be used to determine the fair value of positions that are classified within the Level 3 category. As a result, the unrealized gains and losses for assets within the Level 3 category presented in the tables below may include changes in fair value that were attributable to both observable (e.g., changes in market interest rates) and unobservable (e.g., changes in historical company data) inputs. The following table summarizes the valuation of the Company s derivatives by the above fair value hierarchy levels as of September 30, 2019 and December 31, 2018 using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3):

 

Quoted Prices

In Active

Significant

Markets for

Other

Significant

Identical

Observable

Unobservable

Liabilities

Inputs

Inputs

Total

(Level 1)

(Level 2)

(Level 3)

Accrued compensation - common stock

$

39,250

$

-

$

-

$

39,250

Accrued compensation - warrants

55,089

-

-

55,089

Accrued compensation - warrants - related party

103,526

-

-

103,526

Derivative liabilities

380,100

-

-

380,100

Balance - September 30, 2019

$

577,965

$

-

$

-

$

577,965

Accrued compensation - common stock

$

37,500

$

-

$

-

$

37,500

Accrued compensation - warrants

24,741

-

-

24,741

Accrued compensation - warrants - related party

55,083

-

-

55,083

Derivative liabilities

200,500

-

-

200,500

Balance - December 31, 2018

$

317,824

$

-

$

-

$

317,824

 

Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. The Company s Level 3 liabilities shown in the above table consist of warrants deemed to be derivative liabilities according to the Company s sequencing policy in accordance with ASC 815-40-35-12, the conversion option of convertible notes payable, and an accrued obligation to issue warrants and common stock.

The following table provides a summary of the changes in fair value, including net transfers in and/or out, of all Level 3 liabilities measured at fair value on a recurring basis using unobservable inputs during the nine months ended September 30, 2019:

 

Accrued

Derivative

Compensation

Liabilities

Total

Balance - December 31, 2018

$

117,324

$

200,500

$

317,824

Issuance of warrants and conversion options

-

15,600

15,600

Extinguishment of conversion option

-

(1,000

)

(1,000

)

Warrant modification

-

283,500

283,500

Accrued compensation - common stock

1,750

-

1,750

Accrued compensation - warrants

30,604

-

30,604

Accrued compensation - warrants - related party

49,017

-

49,017

Change in fair value

(830

)

(118,500

)

(119,330

)

Balance - September 30, 2019

$

197,865

$

380,100

$

577,965

 

As of September 30, 2019, the Company had an obligation to issue 150,000 shares of common stock to a service provider. The shares had a fair value of $37,500, which was a component of accrued compensation on the condensed consolidated balance sheet.

 

Assumptions utilized in the valuation of Level 3 liabilities are described as follows:

 

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2019

2018

2019

2018

Risk-free interest rate

1.55%-1.91

%

2.12%-2.91

%

1.17%-2.44

%

1.73%-2.91

%

Expected term (years)

0.11-5.00

0.08 - 4.41

0.02-5.00

0.25-4.76

Expected volatility

110

%

110

%

110

%

110

%

Expected dividends

0.00

%

0.00

%

0.00

%

0.00

%

 

The expected term used is the contractual life of the instrument being valued. Since the Company s stock has not been publicly traded for a sufficiently long period of time or with significant volume, the Company is utilizing an expected volatility based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.