XML 49 R40.htm IDEA: XBRL DOCUMENT v3.23.1
Note 14 - Warrant Liabilities (Tables)
3 Months Ended
Mar. 31, 2023
Notes Tables  
Schedule of Warrant Liabilities [Table Text Block]
  

As of
March 31, 2023

  

As of
December 31, 2022

  

Change in Fair Value
(Gain)/Loss

 
  

(US$000)

  

(US$000)

  

(US$000)

 

Fair value of the Warrants:

            
             

Warrants issued in the 2021 Financing:

            

--Investor Warrants

  49   86   (37)

--Placement Agent Warrants

  5   9   (4)

Warrants issued in the 2020 Financing:

            

--Investor Warrants

  25   76   (51)

--Placement Agent Warrants

  5   14   (9)

Warrant liabilities

  84   185   (101)
  

As of

March 31, 2022

  

As of

December 31, 2021

  

Change in Fair Value

(Gain)/Loss

 
  

(US$000)

  

(US$000)

  

(US$000)

 

Fair value of the Warrants:

            
             

Warrants issued in the 2021 Financing:

            

--Investor Warrants

  626   964   (338)

--Placement Agent Warrants

  84   132   (48)

Warrants issued in the 2020 Financing:

            

--Investor Warrants

  449   795   (346)

--Placement Agent Warrants

  85   148   (63)

Warrant liabilities

  1,244   2,039   (795)
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, 2023

  1,000,343   1.36  $15.11   1,001,343   1.36  $15.11 

Granted/Vested

  -           -         

Exercised

  -           -         

Balance, March 31, 2023 (Unaudited)

  1,000,343   1.11  $15.11   1,000,343   1.11  $15.11 
Warrant [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

2021 Investor Warrants

  

2021 Placement Agent Warrants

 
  

March 31, 2023

  

December 31, 2022

  

March 31, 2023

  

December 31, 2022

 
                 

Stock price

 $1.70  $0.46# $1.70  $0.46#

Years to maturity

  1.38   1.63   1.38   1.63 

Risk-free interest rate

  4.44%  4.625%  4.44%  4.625%

Dividend yield

  -   -   -   - 

Expected volatility

  113%  99.74%  113%  99.74%

Exercise Price

 $17.95  $3.59# $22.4375  $4.4875#
                 

Fair value of the warrant

 $0.0937  $0.0329  $0.0727  $0.0256 
                 

Warrant liabilities (US$’000)

 $49  $86  $5  $9 
  

2021 Investor Warrants

  

2021 Placement Agent Warrants

 
  

March 31, 2022

  

December 31, 2021

  

March 31, 2022

  

December 31, 2021

 
                 

Stock price#

 $0.73  $1.00  $0.73  $1.00 

Years to maturity

  2.38   2.63   2.38   2.63 

Risk-free interest rate

  2.35%  0.87%  2.35%  0.87%

Dividend yield

  -   -   -   - 

Expected volatility

  121%  115%  121%  115%

Exercise Price#

 $3.59  $3.59  $4.4875  $4.4875 
                 

Fair value of the warrant

 $0.24  $0.37  $0.23  $0.36 
                 

Warrant liabilities (US$’000)

 $626  $964  $84  $132 
  

2020 Investor Warrants

  

2020 Placement Agent Warrants

 
  

March 31, 2023

  

December 31, 2022

  

March 31, 2023

  

December 31, 2022

 
                 

Stock price

 $1.70  $0.46# $1.70  $0.46#

Years to maturity

  0.70   0.95   0.70   0.95 

Risk-free interest rate

  4.80%  4.716%  4.80%  4.716%

Dividend yield

  -   -   -   - 

Expected volatility

  125%  115.61%  125%  115.61%

Exercise Price

 $10.15  $2.03# $10.15  $2.03#
                 

Fair value of the warrant

 $0.0731  $0.0439  $0.0760  $0.0456 
                 

Warrant liabilities (US$’000)

 $25  $76  $5  $14 
  

2020 Investor Warrants

  

2020 Placement Agent Warrants

 
  

March 31, 2022

  

December 31, 2021

  

March 31, 2022

  

December 31, 2021

 
                 

Stock price#

 $0.73  $1.00  $0.73  $1.00 

Years to maturity

  1.70   1.95   1.70   1.95 

Risk-free interest rate

  2.23%  0.72%  2.23%  0.72%

Dividend yield

  -   -   -   - 

Expected volatility

  127%  128%  127%  128%

Exercise Price#

 $2.03  $2.03  $2.03  $2.03 
                 

Fair value of the warrant

 $0.26  $0.46  $0.28  $0.49 
                 

Warrant liabilities (US$’000)

 $449  $795  $85  $148