XML 55 R45.htm IDEA: XBRL DOCUMENT v3.21.2
Note 16 - The Financing and Warrant Liabilities (Tables)
6 Months Ended
Jun. 30, 2021
Notes Tables  
Allocation of Proceeds from Issuance of Equity [Table Text Block]
  

Initial measurement

 
  

(USD000)

 
     

Investor Warrants

  10,476 

Common Stock (par value and additional paid in capital)

  8,235 

Total proceeds from the Financing

  18,711 
Schedule of Warrant Liabilities [Table Text Block]
     

 

     

 

  

Change in Fair Value

(gain)/loss

 
   

As of

June 31, 2021

    

As of

March 31, 2021

    

As of

February 18, 2021

   

As of

December 31, 2020 

  

Six Months Ended

June 30, 2021

  

Three Months Ended

June 30, 2021

 
  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

 
                         

Warrants issued in the February 2021 Financing:

 

--Investor Warrants

  3,257   5,942   10,476   *   (7,219)  (2,685)

--Placement Agent Warrants

  431   817   1,445   *   (1,014)  (386)

Warrants issued in the 2020 Financing:

 

--Investor Warrants

  2,420   3,370   *   1,279   1,141   (950)

--Placement Agent Warrants

  423   590   *   224   199   (167)

Warrants issued in the 2018 Financing:

 

--Placement Agent Warrants

  66   200   *   2   64   (134)
   6,597   10,919   11,921   1,505   (6,829)  (4,322)
     

 

  

 

  

Change in Fair Value (gain)/loss

 
    

As of

June 30, 2020

    

As of

March 31, 2020

    

As of

December 31, 2019

  

Six Months Ended

June 30, 2020

  

Three Months Ended

June 30, 2020

 
  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

 
                     

Warrants issued in the 2018 Financing:

 

--Investor Warrants

  13   45   71   (58)  (32)

--Placement Agent Warrants

  26   16   36   (10)  10 

Warrant liabilities

  39   61   107   (68)  (22)
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, 2021

  2,159,865   2.78  $2.00   129,000   0.05  $1.4927 

Granted/Vested

  2,970,840   3.14  $3.70   4,636,865   2.84  $2.91 

Forfeited

  -           -         

Exercised

  -           -         

Balance, June 30, 2021 (Unaudited)

  5,130,705   2.79  $2.98   4,765,865   2.76  $2.87 
Warrant [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

As of February 18, 2021

 
         
  

2021 Investor Warrants

  

2021 Placement Agent Warrants

 
         

Stock price

 $4.48  $4.48 

Years to maturity

  3.50   3.50 

Risk-free interest rate

  0.26%  0.26%

Dividend yield

  -   - 

Expected volatility

  168%  168%

Exercise Price

 $3.59  $4.4875 
         

Fair value of the warrant

 $4.02  $3.96 
         

Warrant liabilities (US$’000)

 $10,476  $1,445 
  

2021 Investor Warrants

  

2021 Placement Agent Warrants

 
  

June 30, 2021

  

March 31, 2021

  

June 30, 2021

  

March 31, 2021

 
                 

Stock price

 $2.00  $2.64  $2.00  $2.64 

Years to maturity

  3.14   3.38   3.14   3.38 

Risk-free interest rate

  0.48%  0.41%  0.48%  0.41%

Dividend yield

  -   -   -   - 

Expected volatility

  114%  168%  114%  168%

Exercise Price

 $3.59  $3.59  $4.4875  $4.4875 
                 

Fair value of the warrant

 $1.25  $2.28  $1.18  $2.24 
                 

Warrant liabilities (US$’000)

 $3,257  $5,942  $431  $817 
  

2020 Investor Warrants and 2020 Placement Agent Warrants

 
  

June 30, 2021

  

March 31, 2021

  

December 31, 2020

 
             

Stock price

 $2.00  $2.64  $1.35 

Years to maturity

  2.45   2.70   2.95 

Risk-free interest rate

  0.34%  0.29%  0.17%

Dividend yield

  -   -   - 

Expected volatility

  120%  120%  102%

Exercise Price

 $2.03  $2.03  $2.03 
             

Fair value of the warrant

 $1.40  $1.95  $0.74 
             

Investor warrants liabilities (US$’000)

 $2,420  $3,370  $1,279 
             

Placement agent warrants liabilities (US$’000)

 $423  $590  $224 
  

2018 Placement Agent Warrants

 
  

June 30, 2021

  

March 31, 2021

  

December 31, 2020

 
             

Stock price

 $2.00  $2.64  $1.35 

Years to maturity

  0.05   0.30   0.05 

Risk-free interest rate

  0.04%  0.03%  0.08%

Dividend yield

  -   -   - 

Expected volatility

  74%  206%  59%

Exercise Price

 $1.4927  $1.4927  $1.4927 
             

Fair value of the warrant

 $0.51  $1.55  $0.02 
             

Warrant liabilities (US$’000)

 $66  $200  $2 
  

2018 Investors warrants

  

2018 Placement agent warrants

 
  

June 30,

2020

  

March 31,

2020

  

December 31,

2019

  

June 30,

2020

  

March 31,

2020

  

December 31,

2019

 
                         

Stock price

 $1.00  $0.95  $1.17  $1.00  $0.95  $1.17 

Years to maturity

  0.05   0.30   0.55   0.55   0.80   1.05 

Risk-free interest rate

  0.19%  0.10%  1.58%  0.18%  0.13%  1.57%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  143%  99%  60%  112%  78%  80%

Exercise Price

 $1.4927  $1.4927  $1.4927  $1.4927  $1.4927  $1.4927 
                         

Fair value of the warrant

 $0.02  $0.07  $0.11  $0.20  $0.12  $0.28 
                         

Warrant Liabilities (US$’000)

 $13  $45  $71  $26  $16  $36