XML 53 R44.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 15 - Warrant Liabilities (Tables)
6 Months Ended
Jun. 30, 2022
Notes Tables  
Schedule of Warrant Liabilities [Table Text Block]
  

As of

June 30, 2022

  

As of

March 31, 2022

  

As of

December 31, 2021

  

Change in Fair Value

(gain)/loss

 
        

Six Months Ended

June 30, 2022

  

Three Months Ended

June 30, 2022

 
  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

 
                     

Warrants issued in the 2021 Financing:

 

--Investor Warrants

  167   626   964   (797)  (459)

--Placement Agent Warrants

  22   84   132   (110)  (62)

Warrants issued in the 2020 Financing:

                 

--Investor Warrants

  57   449   795   (738)  (392)

--Placement Agent Warrants

  11   85   148   (137)  (74)

Warrant Liabilities

  257   1,244   2,039   (1,782)  (987)
                  

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 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)
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, 2022

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

Granted/Vested

  -           -         

Exercised

  -           -         

Balance, June 30, 2022 (Unaudited)

  5,001,705   1.86  $3.02   5,001,705   1.86  $3.02 
Warrant [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

2021 Investors Warrants

  

2021 Placement Agent Warrants

 
  

June 30,

2022

  

March 31,

2022

  

December 31,

2021

  

June 30,

2022

  

March 31,

2022

  

December 31,

2021

 
                         

Stock price

 $0.34  $0.73  $1.00  $0.34  $0.73  $1.00 

Years to maturity

  2.13   2.38   2.63   2.13   2.38   2.63 

Risk-free interest rate

  2.97%  2.35%  0.87%  2.97%  2.35%  0.87%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  124%  121%  115%  124%  121%  115%

Exercise Price

 $3.59  $3.59  $3.59  $4.4875  $4.4875  $4.4875 
                         

Fair value of the warrant

 $0.064  $0.24  $0.37  $0.061  $0.23  $0.36 
                         

Warrant Liabilities (US$’000)

 $167  $626  $964  $22  $84  $132 
  

2021 Investors Warrants

  

2021 Placement Agent Warrants

 
  

June 30,

2021

  

March 31,

2021

  

February 18,

2021*

  

June 30,

2021

  

March 31,

2021

  

February 18,

2021*

 
                         

Stock price

 $2.00  $2.64  $4.48  $2.00  $2.64  $4.48 

Years to maturity

  3.14   3.38   3.50   3.14   3.38   3.50 

Risk-free interest rate

  0.48%  0.41%  0.26%  0.48%  0.41%  0.26%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  114%  168%  168%  114%  168%  168%

Exercise Price

 $3.59  $3.59  $3.59  $4.4875  $4.4875  $4.4875 
                         

Fair value of the warrant

 $1.25  $2.28  $4.02  $1.18  $2.24  $3.96 
                         

Warrant Liabilities (US$’000)

 $3,257  $5,942  $10,476  $431  $817  $1,445 
  

2020 Investors Warrants

  

2020 Placement Agent Warrants

 
  

June 30,

2022

  

March 31,

2022

  

December 31,

2021

  

June 30,

2022

  

March 31,

2022

  

December 31,

2021

 
                         

Stock price

 $0.34  $0.73  $1.00  $0.34  $0.73  $1.00 

Years to maturity

  1.45   1.70   1.95   1.45   1.70   1.95 

Risk-free interest rate

  2.79%  2.23%  0.72%  2.79%  2.23%  0.72%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  107%  127%  128%  107%  127%  128%

Exercise Price

 $2.03  $2.03  $2.03  $2.03  $2.03  $2.03 
                         

Fair value of the warrant

 $0.033  $0.26  $0.46  $0.036  $0.28  $0.49 
                         

Warrant Liabilities (US$’000)

 $57  $449  $795  $11  $85  $148 
  

2020 Investors Warrants

  

2020 Placement Agent Warrants

 
  

June 30,

2021

  

March 31,

2021

  

December 31,

2020

  

June 30,

2021

  

March 31,

2021

  

December 31,

2020

 
                         

Stock price

 $2.00  $2.64  $1.35  $2.00  $2.64  $1.35 

Years to maturity

  2.45   2.70   2.95   2.45   2.70   2.95 

Risk-free interest rate

  0.34%  0.29%  0.17%  0.34%  0.29%  0.17%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  120%  120%  102%  120%  120%  102%

Exercise Price

 $2.03  $2.03  $2.03  $2.03  $2.03  $2.03 
                         

Fair value of the warrant

 $1.40  $1.95  $0.74  $1.40  $1.95  $0.74 
                         

Warrant Liabilities (US$’000)

 $2,420  $3,370  $1,279  $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