XML 59 R46.htm IDEA: XBRL DOCUMENT v3.21.1
12. Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of fair value measurements of derivative liability on a recurring basis
  Valuation techniques Unobservable inputs Range of rates
Derivative liability in 2019 related to ILIAD convertible bond Black Scholes model Expected term 0.41-0.5
Risk-free interest rate 1.6%-2.38%
Expected volatility 120%-160%
Expected dividend yield 0
Derivative liability in 2020 related to ILIAD convertible bond Black Scholes model Expected term 0.31-0.40
Risk-free interest rate 1.56%-1.58%
Expected volatility 75%-122%
Expected dividend yield 0
Derivative liability in 2020 related to Streeterville convertible bond Binomial model Expected term 0.84-1.00
Risk-free interest rate 0.07%-0.12%
Expected volatility 111.94%-119.90%
Expected dividend yield 0
Estimate fair value of derivative liability
  Valuation techniques Unobservable inputs Range of rates
Warrants issued with ordinary shares in 2020 Binomial model Expected term
Risk-free interest rate
Expected volatility

Expected dividend yield

5 years

0.58%-0.77%

82.20%-82.36%

0