XML 54 R45.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 16 - Warrant Liabilities (Tables)
9 Months Ended
Sep. 30, 2022
Notes Tables  
Schedule of Warrant Liabilities [Table Text Block]
  

As of

September 30, 2022  

  

As of

June 30, 2022 

  

As of

December 31, 2021

  

Change in Fair Value

(gain)/loss

 
        

Nine Months Ended

September 30, 2022

  

Three Months Ended

September 30, 2022

 
  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

 
                     

Warrants issued in the 2021 Financing:

 

--Investor Warrants

  782   167   964   (182)  615 

--Placement Agent Warrants

  106   22   132   (26)  84 

Warrants issued in the 2020 Financing:

                 

--Investor Warrants

  328   57   795   (467)  271 

--Placement Agent Warrants

  64   11   148   (84)  53 

Warrant Liabilities

  1,280   257   2,039   (759)  1,023 
                      

Change in Fair Value

(gain)/loss

 
  

As of

September 30,

2021

  

As of 

July 2,

2021

  

As of 

June 30,

2021

  

As of 

February 18,

2021

  

As of 

December 31,

2020

  

Nine Months

Ended

September 30, 2021

  

Three Months

Ended

September 30, 2021

 
  (US$000)  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

  

(US$000)

 
                             
Warrants issued in the 2021 Financing:                            

--Investor Warrants

  1,824   *   3,257   10,476   *   (8,652)  (1,433)

--Placement Agent Warrants

  237   *   431   1,445   *   (1,208)  (194)
Warrants issued in the 2020 Financing:                            

--Investor Warrants

  1,383   *   2,420   *   1,279   104   (1,037)

--Placement Agent Warrants

  242   *   423   *   224   18   (181)
Warrants issued in the 2018 Financing:                            

--Placement Agent Warrants

  -   58   66   *   2   56   (8)
   3,686   58   6,597   11,921   1,505   (9,682)  (2,853)
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, September 30, 2022 (Unaudited)

  5,001,705   1.61  $3.02   5,001,705   1.61  $3.02 
Warrant [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

2021 Investors Warrants

  

2021 Placement Agent Warrants

 
  

September 30,

2022

  

June 30,

2022

  

December 31,

2021

  

September 30,

2022

  

June 30,

2022

  

December 31,

2021

 
                         

Stock price

 $0.92  $0.34  $1.00  $0.92  $0.34  $1.00 

Years to maturity

  1.88   2.13   2.63   1.88   2.13   2.63 

Risk-free interest rate

  4.16%  2.97%  0.87%  4.16%  2.97%  0.87%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  127%  124%  115%  127%  124%  115%

Exercise Price

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

Fair value of the warrant

 $0.297  $0.064  $0.37  $0.287  $0.061  $0.36 
                         

Warrant Liabilities (US$’000)

 $782  $167  $964  $106  $22  $132 
  

2021 Investors Warrants

  

2021 Placement Agent Warrants

 
  

September 30,

2021

  

June 30,

2021

  

February 18,

2021*

  

September 30,

2021

  

June 30,

2021

  

February 18,

2021*

 
                         

Stock price

 $1.26  $2.00  $4.48  $1.26  $2.00  $4.48 

Years to maturity

  2.88   3.14   3.50   2.88   3.14   3.50 

Risk-free interest rate

  0.50%  0.48%  0.26%  0.50%  0.48%  0.26%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  115%  114%  168%  115%  114%  168%

Exercise Price

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

Fair value of the warrant

 $0.70  $1.25  $4.02  $0.65  $1.18  $3.96 
                         

Warrant Liabilities (US$’000)

 $1,824  $3,257  $10,476  $237  $431  $1,445 
  

2020 Investors Warrants

  

2020 Placement Agent Warrants

 
  

September 30,

2022

  

June 30,

2022

  

December 31,

2021

  

September 30,

2022

  

June 30,

2022

  

December 31,

2021

 
                         

Stock price

 $0.92  $0.34  $1.00  $0.92  $0.34  $1.00 

Years to maturity

  1.20   1.45   1.95   1.20   1.45   1.95 

Risk-free interest rate

  3.90%  2.79%  0.72%  3.90%  2.79%  0.72%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  103%  107%  128%  103%  107%  128%

Exercise Price

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

Fair value of the warrant

 $0.195  $0.033  $0.46  $0.211  $0.036  $0.49 
                         

Warrant Liabilities (US$’000)

 $328  $57  $795  $64  $11  $148 
  

2020 Investors Warrants

  

2020 Placement Agent Warrants

 
  

September 30,

2021

  

June 30,

2021

  

December 31,

2020

  

September 30,

2021

  

June 30,

2021

  

December 31,

2020

 
                         

Stock price

 $1.26  $2.00  $1.35  $1.26  $2.00  $1.35 

Years to maturity

  2.20   2.45   2.95   2.20   2.45   2.95 

Risk-free interest rate

  0.34%  0.34%  0.17%  0.34%  0.34%  0.17%

Dividend yield

  -   -   -   -   -   - 

Expected volatility

  122%  120%  102%  122%  120%  102%

Exercise Price

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

Fair value of the warrant

 $0.80  $1.40  $0.74  $0.80  $1.40  $0.74 
                         

Warrant Liabilities (US$’000)

 $1,383  $2,420  $1,279  $242  $423  $224 
  

2018 Placement Agent Warrants

 
  

July 2, 2021*

  

June 30, 2021

  

December 31, 2020

 
             

Stock price

 $1.94  $2.00  $1.35 

Years to maturity

  0.04   0.05   0.05 

Risk-free interest rate

  0.05%  0.04%  0.08%

Dividend yield

  -   -   - 

Expected volatility

  75%  74%  59%

Exercise Price

 $1.4927  $1.4927  $1.4927 
             

Fair value of the warrant

 $0.45  $0.51  $0.02 
             

Warrant liabilities (US$’000)

 $58  $66  $2