XML 21 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Note 6 - Personnel Expenses Including Share-based Remuneration (Tables)
12 Months Ended
Dec. 31, 2019
Statement Line Items [Line Items]  
Disclosure of personnel expenses including share-based remuneration [text block]
[US$ thousands]
 
Year ended December 31,
 
Personnel expenses including share-based remuneration
 
2017
   
2018
   
2019
 
Salaries incl. bonuses
   
23,714
     
20,412
     
34,186
 
Social security cost, excluding amounts related to share-based remuneration
   
4,235
     
3,428
     
3,777
 
External temporary hires
   
686
     
1,687
     
8,159
 
Defined-contribution pension cost
   
2,068
     
2,066
     
3,616
 
Other personnel related expenses
   
1,935
     
2,244
     
5,364
 
Personnel expenses excluding share-based remuneration
 
 
32,638
   
 
29,836
   
 
55,101
 
Share-based remuneration, including related social security costs
   
9,496
     
4,846
     
5,928
 
Total
 
 
42,134
   
 
34,683
   
 
61,029
 
Disclosure of research and development expense [text block]
[US$ thousands]
 
Year ended December 31,
 
Research and development expenditure
 
2017
   
2018
   
2019
 
Total research and development expenditure
   
23,386
     
26,418
     
34,143
 
Less: Capitalized development expenditure excluded from personnel expenses
   
3,503
     
4,545
     
4,056
 
Net expensed research and development expenditure
   
19,883
     
21,873
     
30,087
 
Disclosure of information about key management personnel [text block]
[US$ thousands]
 
Year ended December 31,
 
Compensation of key management personnel
 
2017
   
2018
   
2019
 
Short-term employee benefits
   
946
     
843
     
2,121
 
Post-employment and medical benefits
   
47
     
57
     
59
 
Share-based payment transactions
   
-
     
621
     
536
 
Total
 
 
993
   
 
1,521
   
 
2,716
 
Explanation of effect of share-based payments on entity's profit or loss [text block]
[US$ thousands]
 
Year ended December 31,
 
Expense from share-based payment transactions
 
2017
   
2018
   
2019
 
Expense arising from equity-settled share-based payment transactions
(1)
   
9,496
     
4,846
     
5,928
 
Expense arising from cash-settled share-based payment transactions
   
-
     
-
     
-
 
Total
 
 
9,496
   
 
4,846
   
 
5,928
 
Disclosure of number and weighted average exercise prices of other equity instruments [text block]
   
Year ended December 31,
 
RSUs
 
2018
   
2019
 
Outstanding at period start
   
3,882,600
     
4,244,132
 
Granted during the period
   
516,000
     
1,019,000
 
Forfeited during the period
   
(154,468
)    
(550,700
)
Exercised during the period
   
-
     
(1,728,492
)
Expired during the period
   
-
     
-
 
Outstanding at period end
 
 
4,244,132
   
 
2,983,940
 
Disclosure of number and weighted average exercise prices of share options [text block]
   
Year ended December 31,
 
Options
 
2018
   
2019
 
Outstanding at period start
   
-
     
-
 
Granted during the period
   
-
     
150,000
 
Forfeited during the period
   
-
     
-
 
Exercised during the period
   
-
     
-
 
Expired during the period
   
-
     
-
 
Outstanding at period end
 
 
-
   
 
150,000
 
Disclosure of indirect measurement of fair value of goods or services received, other equity instrument granted during period [text block]
   
2018 RSU grants:
RSU valuation input
   
2019 RSU grants:
RSU valuation input
   
2019 RSU grants:
Option valuation input
 
Equity unit price valuation ($)
   
7.75
     
9.09
(3)
   
7.42
 
Model Used
   
Monte Carlo
   
 
Monte Carlo
 
 
 
Black-Scholes
 
Expected Volatility (%)
(1), (2)
   
35.28
%    
40.00
%
   
40
%
Risk free interest rate (%)
(1)
   
2.43
%    
1.70
%
   
2.43
%
Dividend Yield (%)
   
0
%    
0
%
   
0
%
Duration of initial simulation period (years to longstop date)
   
4.73
     
3.16
 
   
4.81
 
Duration of second simulation period with postponed exercise (years)
   
3.00
     
3.00
 
   
N/A
 
Fair value at the measurement date ($)
   
7.12
     
8.92
 
   
2.36