XML 58 R44.htm IDEA: XBRL DOCUMENT v3.22.1
Note 16 - The Financing and Warrant Liabilities (Tables)
12 Months Ended
Dec. 31, 2021
Notes Tables  
Allocation of Proceeds from Issuance of Equity [Table Text Block]
  

Initial measurement

 
  

the 2021 Financing

  

the 2020 Financing

 
  

(USD000)

  

(USD000)

 
         

Investor Warrants

  10,476   1,746 

Common Stock (par value and additional paid in capital)

  8,235   5,254 

Total proceeds from the Financing

  18,711   7,000 
Schedule of Warrant Liabilities [Table Text Block]
  

As of

December 31,

2021

  

As of

July 2,

2021

  

As of

February 18,

2021

  

As of

December 31,

2020

  

Change in

Fair Value

(Gain)/Loss

 
  (US$’000)  (US$’000)  (US$’000)  (US$’000)  (US$’000) 

Warrants issued in the 2021 Financing:

                    

--Investor warrants

  964   *   10,476   *   (9,512)
--Placement agent warrants  132   *   1,445   *   (1,313)

Warrants issued in the 2020 Financing:

                    

--Investor warrants

  795   *   *   1,279   (484)

--Placement agent warrants

  148   *   *   224   (76)
Warrants issued in the 2018 Financing:                    

--Investor warrants

  -   *   *   -   - 
--Placement agent warrants  -   58   *   2   56 

Warrant liabilities

  2,039           1,505   (11,329)
  

As of

December 31,

2020

  

As of

December 14,

2020

  

As of

December 31,

2019

  

Change in

Fair Value

(Gain)/Loss

 
  

(US$’000)

  

(US$’000)

  

(US$’000)

  

(US$’000)

 

Warrants issued in the 2020 Financing:

                

--Investor warrants

  1,279   1,746   *   (467)

--Placement agent warrants

  224   305   *   (81)

Warrants issued in the 2018 Financing:

                

--Investor warrants

  -   *   71   (71)

--Placement agent warrants

  2   *   36   (34)
Warrant liabilities  1,505       107   (653)
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 

Issued/Vested

  2,030,865   3.00  $2.03   -         

Expired

  (645,000)     $1.4927   (645,000)     $1.4927 

Exercised

  -           -         

Balance, December 31, 2020

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

Issued/Vested

  2,970,840   2.63  $3.70   5,001,705   2.36  $3.02 

Expired

  -           -         

Exercised

  (129,000)     $1.4927   (129,000)     $1,4927 

Balance, December 31, 2021

  5,001,705   2.36  $3.02   5,001,705   2.36  $3.02 
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 
  

As of December 14, 2020

 
         
  

2020 Investor Warrants

  

2020 Placement Agent Warrants

 
         

Stock price

 $1.25  $1.25 

Years to maturity

  3.00   3.00 

Risk-free interest rate

  0.17%  0.17%

Dividend yield

  -   - 

Expected volatility

  164%  164%

Exercise Price

 $2.03  $2.03 
         

Fair value of the warrant

 $1.01  $1.01 
         

Warrant liabilities (US$’000)

 $1,746  $305 
  

2021 Investor Warrants

  

2021 Placement Agent Warrants

 
  

December 31, 2021

  

December 31, 2021

 
         

Stock price

 $1.00  $1.00 

Years to maturity

  2.63   2.63 

Risk-free interest rate

  0.87%  0.87%

Dividend yield

  -   - 

Expected volatility

  115%  115%

Exercise Price

 $3.59  $4.4875 
         

Fair value of the warrant

 $0.37  $0.36 
         

Warrant liabilities (US$’000)

 $964  $132 
  

2020 Investor Warrants

  

2020 Placement Agent Warrants

 
  

December 31, 2021

  

December 31, 2020

  

December 31, 2021

  

December 31, 2020

 
                 

Stock price

 $1.00  $1.35  $1.00  $1.35 

Years to maturity

  1.95   2.95   1.95   2.95 

Risk-free interest rate

  0.72%  0.17%  0.72%  0.17%

Dividend yield

  -   -   -   - 

Expected volatility

  128%  102%  128%  102%

Exercise Price

 $2.03  $2.03  $2.03  $2.03 
                 

Fair value of the warrant

 $0.46  $0.74  $0.49  $0.74 
                 

Warrant liabilities (US$’000)

 $795  $1,279  $148  $224 

 

 2018 Investor Warrants  

2018 Placement Agent Warrants

 

 

  December 31, 2020 (1)  

December 31, 2019

  

July 2, 2021 (2)

  

December 31, 2020

  

December 31, 2019

 
                     

Stock price

     $1.17  $1.94  $1.35  $1.17 

Years to maturity

      0.55   0.04   0.05   1.05 

Risk-free interest rate

      1.58%  0.05%  0.08%  1.57%

Dividend yield

      -   -   -   - 

Expected volatility

      60%  75%  59%  80%

Exercise Price

     $1.4927*  $1.4927*  $1.4927*  $1.4927* 
                     

Fair value of the warrant

     $0.11  $0.45  $0.02  $0.28 
                     

Warrant liabilities (US$’000)

     $71  $58  $2  $36