XML 53 R43.htm IDEA: XBRL DOCUMENT v3.20.2
Note 17 - Warrant Liabilities (Tables)
3 Months Ended
Mar. 31, 2020
Notes Tables  
Schedule of Warrant Liabilities [Table Text Block]
   
 
As of
March 31, 2020
 
 
 
As of
December 31, 2019
 
 
 
Change in Fair Value
(gain)/loss
 
   
US$’000
 
US$’000
 
US$’000
Fair value of the Warrants:                        
Investor warrants    
45
 
   
71
 
   
(26
)
Placement agent warrants    
16
 
   
36
 
   
(20
)
Warrant liabilities    
61
 
   
107
 
   
(46
)
   
 
As of
March 31, 2019
 
 
 
As of
December 31, 2018
 
 
 
Change in Fair Value
(gain)/loss
 
   
US$’000
 
US$’000
 
US$’000
Fair value of the Warrants:                        
Investor warrants    
793
 
   
503
 
   
290
 
Placement agent warrants    
163
 
   
103
 
   
60
 
Warrant liabilities    
956
 
   
606
 
   
350
 
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, 2020    
774,000
     
0.63
    $
1.4927
     
774,000
     
0.63
    $
1.4927
 
Granted/Vested    
-
     
 
     
 
     
-
     
 
     
 
 
Forfeited    
-
     
 
     
 
     
-
     
 
     
 
 
Exercised    
-
     
 
     
 
     
-
     
 
     
 
 
Balance, March 31, 2020 (Unaudited)    
774,000
     
0.38
    $
1.4927
     
774,000
     
0.38
    $
1.4927
 
Warrant [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
    Investors warrants   Placement agent warrants
      As of
December 31, 2019
      As of
March 31, 2020
      As of
December 31, 2019
      As of
March 31, 2020
 
                 
Stock price   $
1.17
    $
0.95
    $
1.17
    $
0.95
 
Years to maturity    
0.55
     
0.30
     
1.05
     
0.80
 
Risk-free interest rate    
1.58
%    
0.10
%    
1.57
%    
0.13
%
Dividend yield    
-
     
-
     
-
     
-
 
Expected volatility    
60
%    
99
%    
80
%    
78
%
Exercise Price *   $
1.4927
    $
1.4927
    $
1.4927
    $
1.4927
 
                                 
Fair value of the warrant   $
0.11
    $
0.07
    $
0.28
    $
0.12
 
                                 
Warrant Liabilities (US$’000)   $
71
    $
45
    $
36
    $
16
 
    Investors warrants   Placement agent warrants
      As of
December 31, 2018
      As of
March 31, 2019
      As of
December 31, 2018
      As of
March 31, 2019
 
                 
Stock price   $
1.34
    $
1.95
    $
1.34
    $
1.95
 
Years to maturity    
1.55
     
1.30
     
2.05
     
1.80
 
Risk-free interest rate    
2.50
%    
2.27
%    
2.50
%    
2.27
%
Dividend yield    
-
     
-
     
-
     
-
 
Expected volatility    
199
%    
216
%    
176
%    
187
%
Exercise Price *   $
6.60
    $
6.60
    $
6.60
    $
6.60
 
                                 
Fair value of the warrant   $
0.78
    $
1.23
    $
0.80
    $
1.26
 
                                 
Warrant Liabilities (US$’000)   $
503
    $
793
    $
103
    $
163