XML 52 R35.htm IDEA: XBRL DOCUMENT v3.22.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2021
Warrants At Fair Value Of Explanatory [Abstract]  
Schedule of warrants valuation assumptions of investors' warrants
   December 31, 
   2021   2020   2019 
             
Risk-free interest rate (1)   0.19%   0.12%   1.6%
Expected volatility (2)   60.83-62.46%   68.59-69.23%   52.53-52.62%
Contractual term life (in years) (3)   0.63-0.68    1.63-1.68    2.63-2.68 
Dividend yield (4)   0%   0%   0%

 

Schedule of the outstanding warrants
Warrants
outstanding
to purchase
ADSs
   Number of
shares
exercisable
  

Issuance
date

  Value in
USD
(per warrant)
   Exercise price
in USD
(per warrant)
   Expiration date
                    
 650,000    65,000,000   February 17, 2017   0.2    4.1   5,000,000 on February 12, 2022 and 60,000,000 on August 16, 2022
 1,197,500    119,750,000   March 7, 2017   0.77    2.3   September 6, 2022
                        
 1,847,500    184,750,000                 

 

Schedule of warrant exercises
   Warrants issued February 17,
2017
   Warrants issued March 7,
2017
 
   Number of warrants   Value in USD (per warrant)   Number of warrants   Value in USD (per warrant) 
                 
Outstanding at January 1, 2021   1,050,000    0.75    1,400,000    1.32 
Exercised   (400,000)   1.14    (202,500)   1.59 - 2.94 
                     
Outstanding at December 31, 2021   650,000    0.2    1,197,500    0.77