XML 40 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Derivative Liability (Tables)
12 Months Ended
Dec. 31, 2018
Derivative Liability [Abstract]  
Schedule of fair value of derivative liabilities
  December 31,
2018
  December 31,
2017
 
  Level 3  Total  Level 3  Total 
  US$ thousands  US$ thousands  US$ thousands  US$
thousands
 
Fair value of derivative liability  345   345   1,866   1,866 
Schedule of change in fair value of derivative liability
  US$ thousands 
    
Derivative liability fair value at December 31, 2016  895 
Loss on derivative liability  971 
Derivative liability fair value at December 31, 2017  1,866 
 
  US$ thousands 
    
Derivative liability fair value at December 31, 2017  1,866 
Gain on derivative liability  (1,521)
Derivative liability fair value at December 31, 2018  345
Schedule of assumption used for the model of derivatives liabilities
  December 31,
2018
  December 31,
2017
 
Convertible Option Fair Value of approximately  345,000   1,866,000 
Annual Risk-free Rate  2.47%  2.03%
Volatility  115.35%  68.04%
Expected Term (years)  2.34   3.34 
Convertible Notes Face Value  3,266,700   3,358,900 
Expected annual yield on Regular Notes  28.77%  28.77%
Price of the Underlying Stock  0.42   2.16