XML 32 R14.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE MEASUREMENTS
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS

NOTE 4. FAIR VALUE MEASUREMENTS

The following table presents the carrying amounts and estimated fair values of our Company’s financial instruments at December 31, 2024 and 2023.

 

(in US$ thousands)

 

2024

 

 

2023

 

 

 

Carrying
amount

 

 

Fair value

 

 

Carrying
amount

 

 

Fair value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

34,781

 

 

$

34,781

 

 

$

38,470

 

 

$

38,470

 

Accounts receivable

 

 

141

 

 

 

141

 

 

 

227

 

 

 

227

 

Restricted cash

 

 

313

 

 

 

313

 

 

 

313

 

 

 

313

 

Refundable deposits

 

 

182

 

 

 

182

 

 

 

193

 

 

 

193

 

Investment in securities - noncurrent

 

 

5,441

 

 

 

5,441

 

 

 

5,777

 

 

 

5,777

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

38

 

 

 

38

 

 

 

44

 

 

 

44

 

Accrued expenses

 

 

745

 

 

 

745

 

 

 

1,182

 

 

 

1,182

 

Lease liabilities - current and noncurrent

 

 

500

 

 

 

500

 

 

 

970

 

 

 

970

 

The carrying amounts shown in the table are included in the consolidated balance sheets under the indicated captions.

The fair values of the financial instruments shown in the above table as of December 31, 2024 and 2023 represent the amounts that would be received to sell those assets or that would be paid to transfer those liabilities in an arm’s length transaction between market participants at that date. Those fair value measurements maximize the use of observable inputs. In situations where there is little market activity for the asset or liability at the measurement date, the fair value measurement reflects our Company’s own judgments about the assumptions that market participants would use in pricing the asset or liability. Those judgments are developed by us based on the best information available in the circumstances, including expected cash flows and appropriately risk-adjusted discount rates, available observable and unobservable inputs.

The following methods and assumptions were used to estimate the fair value of each class of financial instruments:

Cash and cash equivalents, accounts receivable, restricted cash, accounts payable, accrued expenses: The carrying amounts, at face value or cost plus accrued interest, approximate fair value because of the short maturity of these instruments.
Refundable deposits: Measurement of refundable deposits with no fixed maturities is based on carrying amounts.
Investment in securities – current and noncurrent: Valuation techniques are applied for measurement of debt and equity securities.
Lease liabilities: Measured at discounted amounts of lease payments.

Assets and Liabilities that are Measured at Fair Value on a Recurring Basis

Our Company has segregated all financial assets and liabilities that are measured at fair value on a recurring basis (at least annually) into the most appropriate level within the fair value hierarchy based on the inputs used to determine the fair value at the measurement date in the table below.

Assets and liabilities measured at fair value on a recurring basis are summarized as below:

 

(in US$ thousands)

 

Fair Value Measurement Using

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

At December 31, 2024

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash - time deposits

 

$

 

 

$

313

 

 

$

 

 

$

313

 

Investment in securities - noncurrent

 

 

 

 

 

 

 

 

5,441

 

 

 

5,441

 

 

 

$

 

 

$

313

 

 

$

5,441

 

 

$

5,754

 

 

(in US$ thousands)

 

Fair Value Measurement Using

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

At December 31, 2023

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash - time deposits

 

$

 

 

$

313

 

 

$

 

 

$

313

 

Investment in securities - noncurrent

 

 

 

 

 

 

 

 

5,777

 

 

 

5,777

 

 

 

$

 

 

$

313

 

 

$

5,777

 

 

$

6,090

 

 

Our Company’s accounting policy is to recognize transfers between levels of the fair value hierarchy on the date of the event or change in circumstances that caused the transfer. There were no transfers into or out of Level 3 for the years ended December 31, 2024 and 2023.

Level 2 measurements:

Cash equivalents – time deposits and restricted cash – time deposits are interest-earning deposits in banks, and the cash flows are estimated based on the terms of the contracts and discounted using the market interest rates applicable to the maturity of the contracts, which are adjusted to reflect credit risks on counterparties. As the inputs into the valuation techniques are readily observable, these deposits are classified in Level 2 of the fair value hierarchy.

Level 3 measurements:

For assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during 2024 and 2023, a reconciliation of the beginning and ending balances are presented as follows:

(in US$ thousands)

 

2024

 

 

 

Investment in debt securities

 

 

Investment in equity securities

 

Balance at beginning of year

 

$

5,548

 

 

$

229

 

Purchase

 

 

1,063

 

 

 

 

Disposal or repayment

 

 

 

 

 

 

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

included in earnings

 

 

 

 

 

(161

)

included in other comprehensive income - unrealized gain (loss) on security

 

 

(865

)

 

 

 

included in other comprehensive income - foreign currency items

 

 

(362

)

 

 

(11

)

Balance at end of year

 

$

5,384

 

 

$

57

 

The amount of total gains or (losses) for the period
   included in earnings attributable to the change in
   unrealized gains or losses relating to assets still held at
   the reporting date.

 

$

 

 

$

(161

)

 

(in US$ thousands)

 

2023

 

 

 

Investment in debt securities

 

 

Investment in equity securities

 

Balance at beginning of year

 

$

7,950

 

 

$

2,371

 

Purchase

 

 

105

 

 

 

 

Disposal or repayment

 

 

(1,000

)

 

 

 

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

included in earnings

 

 

 

 

 

(2,110

)

included in other comprehensive income - unrealized gain (loss) on security

 

 

(1,453

)

 

 

 

included in other comprehensive income - foreign currency items

 

 

(54

)

 

 

(32

)

Balance at end of year

 

$

5,548

 

 

$

229

 

The amount of total gains or (losses) for the period
   included in earnings attributable to the change in
   unrealized gains or losses relating to assets still held at
   the reporting date.

 

$

 

 

$

(2,110

)

 

 

The significant unobservable inputs used in the fair value measurements categorized within Level 3 of the fair value hierarchy, together with a quantitative sensitivity analysis as of December 31, 2024 and 2023 are shown below:

 

Investment in securities - Level 3 financial assets

 

Sensitivity of the Input to Fair Value

 

 

 

 

 

Changes of Fair Value (in US$ thousands)

Calculation Date

Valuation Technique

Significant

Unobservable Inputs

Rate for debt investment

Rate for equity investment

If the Rate of Input changes by -1%

If the Rate of Input changes by +1%

December 31, 2024

The discounted cash flow analysis to estimate the enterprise value, and then the

 option pricing method to allocate equity value among various classes of stakeholders.

 

Discount rate for future cash flows

38.5%

38.5%

Debt securities: +$324

Equity securities: +$28

Debt securities: -$352

Equity securities: -$20

 

Discount for lack of marketability

 

13%

 

From13.0% to 48.0% for different scenarios

 

Debt securities: +$62

Equity securities: +$1

 

Debt securities: -$62

Equity securities: -$1

 

Volatility

 

29%

 

29%

 

Debt securities: +$99

Equity securities: -$1

 

 

Debt securities: -$36

Equity securities: +$2

December 31, 2023

The discounted cash flow analysis to estimate the enterprise value, and then the option pricing method to allocate equity value among various classes of stakeholders.

Discount rate for future cash flows

38.5%

38.5%

Debt securities: +$90

Equity securities: +$67

Debt securities: -$121

Equity securities: -$58

 

Discount for lack of marketability

 

12%

 

From 12.0% to 30.0% for different scenarios

 

Debt securities: +$63

Equity securities: +$4

 

Debt securities: -$63

Equity securities: -$3

 

Volatility

 

29%

 

29%

 

Debt securities: +$22

Equity securities: +$3

 

 

Debt securities: -$86

Equity securities: -$2

 

When estimating the value of the early stage enterprise, in the absence of observable market prices or a recent financing transaction, we obtained sufficient financial and operational information from the issuer’s company, using the income approach as our primary method, which reflects the close relationship between the future cash generating ability of the issuer’s company and respective enterprise value. As the issuer’s company was still at its early stage of development with limited historical track record, market multiples were conducted for supplementary reference only.

The derived enterprise value was then served as a reasonable basis for the subsequent equity value allocation exercise to estimate the portion assignable to the issuer’s convertible note and respective share categories as of the measurement date by applying a hybrid method of Probability Weighted Expected Return Method (“PWERM”) and Option Pricing Method (“OPM”). Such hybrid method estimates the probability weighted value across multiple scenarios, using OPM to estimate the allocation of value within one or more of those scenarios.

Assets and Liabilities that are Measured at Fair Value on a Nonrecurring Basis

Assets and liabilities measured at fair value on a nonrecurring basis include measuring impairment when required for long-lived assets. Our Company's long-lived assets measured at fair value on a nonrecurring basis include property, plant, and equipment, intangible assets, operating lease ROU assets, and prepaid licensing and royalty fees.

No assets and liabilities measured at fair value on a nonrecurring basis were determined to be impaired as of December 31, 2024 and 2023.