XML 27 R46.htm IDEA: XBRL DOCUMENT v3.20.1
Note 16 - The Financing and Warrant Liabilities (Tables)
12 Months Ended
Dec. 31, 2019
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
    Valuation techniques   Unobservable inputs   Value/Range of Inputs
             
   
Remaining useful life (years)
 
 
7.75
 
Intangible assets  
Multi-period Excess Earning
 
Discount rate
 
 
24%
 
   
 
 
Contributory asset charge
 
8.9%
-
24%
                 
   
Base projection period (years)
 
 
5
 
Goodwill  
Discounted Cash Flow
 
Discount rate
 
 
20%
 
   
 
 
Terminal growth rate
 
 
3.50%
 
Allocation of Proceeds from Issuance of Equity [Table Text Block]
    Initial measurement
    US$(’000)
     
Investor warrants    
1,890
 
Common Stock (par value and additional paid-in capital)    
9,183
 
Total proceeds from the 2018 Financing    
11,073
 
Schedule of Warrant Liabilities [Table Text Block]
   
As of
 
As of
 
As of
 
Change in Fair Value (gain)/loss
 
 
December 31,
 
December 31,
 
January 31,
 
Year ended December 31,
 
 
2019
 
2018
 
2018
 
2019
 
2018
    (US$’000)   (US$’000)   (US$’000)   (US$’000)   (US$’000)
Fair value of the Warrants:                                        
Investor warrants    
71
     
503
     
1,890
     
(432
)    
(1,387
)
Placement agent warrants    
36
     
103
     
385
     
(67
)    
(282
)
Warrant liabilities    
107
     
606
     
2,275
     
(499
)    
(1,669
)
Schedule of Warrant Activity [Table Text Block]
    Warrant Outstanding   Warrant Exercisable
    Number of underlying shares   Weighted
Average
Remaining
Contractual
Life (Years)
  Weighted
Average
Exercise
Price
  Number of underlying shares   Weighted
Average
Remaining
Contractual
Life (Years)
  Weighted
Average
Exercise
Price
                         
Balance, January 1, 2018    
-
     
 
     
 
     
-
     
 
     
 
 
Issued    
774,000
     
2.58
    $
6.60
     
774,000
     
2.58
    $
6.60
 
Expired    
-
     
 
     
 
     
-
     
 
     
 
 
Exercised    
-
     
 
     
 
     
-
     
 
     
 
 
Balance, December 31, 2018    
774,000
     
1.63
    $
6.60
     
774,000
     
1.63
    $
6.60
 
Issued    
-
     
 
     
 
     
-
     
 
     
 
 
Expired    
-
     
 
     
 
     
-
     
 
     
 
 
Exercised    
-
     
 
     
 
     
-
     
 
     
 
 
Balance, December 31, 2019    
774,000
     
0.63
    $
1,4927
     
774,000
     
0.63
    $
1,4927
 
Warrant [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
    Investors Warrants   Placement Agent Warrants
         
Stock price   $
3.98
    $
3.98
 
Years to maturity    
2.50
     
3.00
 
Risk-free interest rate    
2.22
%    
2.39
%
Dividend yield    
-
     
-
 
Expected volatility    
158
%    
147
%
Exercise Price   $
6.60
    $
6.60
 
                 
Fair value of the warrant   $
2.93
    $
2.99
 
                 
Warrant liabilities as of the closing date US$(’000)   $
1,890
    $
385
 
    Investors warrants   Placement agent warrants
    January 17,
2018
  December 31,
2018
  December 31,
2019
  January 17,
2018
  December 31,
2018
  December 31,
2019
                         
Stock price   $
3.98
    $
1.34
    $
1.17
    $
3.98
    $
1.34
    $
1.17
 
Years to maturity    
2.50
     
1.55
     
0.55
     
3.00
     
2.05
     
1.05
 
Risk-free interest rate    
2.22
%    
2.50
%    
1.58
%    
2.39
%    
2.50
%    
1.57
%
Dividend yield    
-
     
-
     
-
     
-
     
-
     
-
 
Expected volatility    
158
%    
199
%    
60
%    
147
%    
176
%    
80
%
Exercise Price   $
6.60
    $
6.60
    $
1.4927
*   $
6.60
    $
6.60
    $
1.4927
*
                                                 
Fair value of the warrant   $
2.93
    $
0.78
    $
0.11
    $
2.99
    $
0.80
    $
0.28
 
                                                 
Warrant liabilities US$(’000)   $
1,890
    $
503
    $
71
    $
385
    $
103
    $
36