XML 71 R59.htm IDEA: XBRL DOCUMENT v3.22.1
SHARE OPTIONS (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure of share options [Abstract]  
Schedule of Grants of Share Options and Warrants
 
 
 
Options and
warrants
   
Weighted-
average exercise
price
US$
   
Range
US$
 
 
 
‘A’ Ordinary
Shares
   
Per ‘A’ Ordinary
Share
   
Per ‘A’ Ordinary
Share
 
Outstanding January 1, 2019
    10,908,200       1.83      
0.67 –4.36
 
Granted
    4,370,000       0.68      
0.46 –0.78
 
Exercised
    -       -       -  
Expired / Forfeited
    (2,974,210
)
    2.25      
0.66 –4.23
 
 
                       
Outstanding at end of year
    12,303,990       1.31      
0.46 –4.36
 
 
                       
Exercisable at end of year
    6,622,667       1.73      
1.24 –4.36
 
 
                       
Outstanding January 1, 2020
    12,303,990       1.31      
0.46 –4.36
 
Granted
    9,100,000       0.38      
0.19 –1.10
 
Exercised
    -       -       -  
Expired / Forfeited
   
(1,918,000
)
    2.14       0.19-4.21  
 
                       
Outstanding at end of year
   
19,485,990
      0.79       0.19-4.36  
 
   
 
     
 
     
 
 
Exercisable at end of year
   
7,959,323
      1.27       0.66-4.36  
 
                       
Outstanding January 1, 2021
   
19,485,990
     
0.79
     
0.19-4.36
 
Granted
    -       -       -  
Exercised
    -       -       -  
Expired / Forfeited
    (758,000
)
    1.07       0.19-4.21  
 
                       
Outstanding at end of year
    18,727,990       0.78       0.19-4.36  
 
   
 
     
 
     
 
 
Exercisable at end of year
    13,401,322       0.93       0.19-4.36  
 
 
 
Options and
warrants
   
Weighted-
average exercise
price
US$
   
Range
US$
 
 
 
‘ADS’ Equivalent
   
Per ‘ADS’
   
Per ‘ADS’
 
Outstanding January 1, 2019
   
2,727,050
     
7.32
     
2.68 - 17.44
 
Granted
   
1,092,500
     
2.72
     
1.83 – 3.10
 
Exercised
   
-
     
-
     
-
 
Expired / Forfeited
   
(743,552
)
   
8.99
     
2.64 – 16.92
 
 
                       
Outstanding at end of year
   
3,075,998
     
5.24
     
1.83–17.45
 
 
                       
Exercisable at end of year
   
1,655,667
     
6.92
     
4.95 –17.45
 
 
                       
Outstanding January 1, 2020
   
3,075,998
     
5.24
     
1.83–17.45
 
Granted
   
2,275,000
     
1.52
     
0.77 - 4.41
 
Exercised
   
-
     
-
     
-
 
Expired / Forfeited
   
(479,500
)
   
8.56
     
0.77 - 16.84
 
 
                       
Outstanding at end of year
   
4,871,498
     
3.15
     
0.77 - 17.45
 
 
                       
Exercisable at end of year
   
1,989,831
     
5.08
     
2.64 –17.45
 
 
                       
Outstanding January 1, 2021
   
4,871,498
     
3.15
     
0.77 - 17.45
 
Granted
    -       -       -  
Exercised
   
-
      -       -  
Expired / Forfeited
    (189,500
)
    4.28      
0.76 - 16.84
 
                         
Outstanding at end of year
    4,681,998       3.12      
0.76-17.44
 
                         
Exercisable at end of year
    3,350,331       3.72      
0.76-17.44
 
 
Schedule of Range of Prices of Stock Options
 
 
 
Outstanding
   
Exercisable
 
Exercise price range
 
No. of
options
‘A’ ordinary
shares
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
   
No. of
options
‘A’ ordinary
shares
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
 
US$0.19-US$0.99
    13,000,006       0.48       3.54       7,960,004       0.55       2.92  
US$1.00-US$2.05
    5,228,000       1.34       0.79       4,941,334       1.35       0.99  
US$2.06- US$2.99
    439,984       2.53       0.03       439,984       2.53       0.04  
US$3.00 -US$4.36
    60,000       4.17       0.00       60,000       4.17       0.00  
 
                                               
 
   
18,727,990
                     
13,401,322
               

 

 
 
 
Outstanding
   
Exercisable
 
Exercise price range
 
No. of
options
‘ADS
equivalent’
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
   
No. of
options
‘ADS
equivalent’
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
 
US$0.77-US$3.96
    3,250,002       1.94       3.54       1,990,001       2.19       2.92  
US$4.00-US$8.20
    1,307,000       5.36       0.79       1,235,334       5.40       0.99  
US$8.24- US$11.96
    109,996       10.13       0.03       109,996       10.13       0.04  
US$12.00 -US$17.45
    15,000       16.67       0.00       15,000       16.67       0.00  
 
                                               
 
   
4,681,998
                     
3,350,331
                 
 
A summary of the range of prices for the Company’s stock options for the year ended December 31, 2020 follows:
 
     
Outstanding
   
Exercisable
 
Exercise price range
   
No. of
options
‘A’ ordinary
shares
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
   
No. of
options
‘A’ ordinary
shares
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
 
US$0.19-US$0.99
     
13,260,006
     
0.48
     
4.14
     
2,106,673
     
0.69
     
1.44
 
US$1.00-US$2.05
     
5,664,000
     
1.34
     
1.11
     
5,290,667
     
1.35
     
2.44
 
US$2.06- US$2.99
     
499,984
     
2.52
     
0.05
     
499,984
     
2.52
     
0.13
 
US$3.00 -US$4.36
     
62,000
     
4.17
     
0.00
     
62,000
     
4.17
     
0.01
 
                                                   
       
19,485,990
                     
7,959,324
                 
 
     
Outstanding
   
Exercisable
 
Exercise price range
   
No. of
options
‘ADS
equivalent’
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
   
No. of
options
‘ADS
equivalent’
   
Weighted–
average
exercise
price
   
Weighted-
average
contractual
life
remaining
(years)
 
US$0.77-US$3.96
     
3,315,002
     
1.92
     
4.17
     
526,668
     
2.76
     
1.44
 
US$4.00-US$8.20
     
1,416,000
     
5.36
     
1.10
     
1,322,667
     
5.40
     
2.44
 
US$8.24- US$11.96
     
124,996
     
10.08
     
0.05
     
124,996
     
10.08
     
0.13
 
US$12.00 -US$17.45
     
15,500
     
16.68
     
0.00
     
15,500
     
16.68
     
0.01
 
                                                   
       
4,871,498
                     
1,989,831
                 
 
Schedule of Fair Value of the Options Vesting Period
 
 
 
December 31,
2021
US$‘000
   
December 31,
2020
US$‘000
   
December 31,
2019
US$‘000
 
Share-based payments – cost of sales
   
5
     
12
     
26
 
Share-based payments – selling, general and administrative
   
1,095
     
780
     
732
 
 
                       
Total – continuing operations
   
1,100
     
792
     
758
 
Share-based payments – discontinued operations
   
-
     
-
     
-
 
 
                       
Total
   
1,100
     
792
     
758
 
 
Schedule of Assumption Determining Fair Value of Share Options
 
   
Key
 management
 personnel
 
Other
 employees
 
Key
 management
 personnel
 
Other
 employees
 
Key
 management
 personnel
 
Other
 employees
 
 
2021
 
2021
 
2020
 
2020
 
2019
 
2019
Weighted average fair value at measurement date per ‘A’ share / (per ADS)
 
- /
-
 
- /
-
 
US$0.20 /
(US$0.80)
 
US$0.27 /
(US$1.08)
 
US$0.14 /
(US$0.56)
 
US$0.25 /
(US$1.02)
                         
Total ‘A’ share options granted / (ADS’s equivalent)
 
- /
-
 
- /
-
 
8,480,000 /
(2,120,000)
 
620,000 /
(155,000)
 
4,060,000 /
(1,015,000)
 
310,000 /
(77,500)
                         
Weighted average share price per ‘A’ share / (per ADS)
 
- /
-
 
- /
-
 
US$0.38 /
(US$1.52)
 
US$0.48 /
(US$1.96)
 
US$0.46 /
(US$1.84)
 
US$0.64 /
(US$2.53)
                         
Weighted average exercise price per ‘A’ share / (per ADS)
 
- /
-
 
- /
-
 
US$0.38 /
(US$1.52)
 
US$0.48 /
(US$1.96)
 
US$0.69 /
(US$2.74)
 
US$0.64 /
(US$2.53)
                         
Weighted average expected volatility
 
-%
 
-%
  66.98%   65.89%   51.18%   47.31%
                         
Weighted average expected life
  -   -   4.34   4.35   4.15   4.42
                         
Weighted average risk free interest rate
 
-%
 
-%
  0.44%   0.42%   1.84%   2.23%