XML 45 R31.htm IDEA: XBRL DOCUMENT v3.22.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2021
Carrying Amounts and Estimated Fair Values of Financial Instruments

The following table presents the carrying amounts and estimated fair values of our Company’s financial instruments at December 31, 2020 and 2021.

 

(in US$ thousands)

 

2020

 

 

2021

 

 

 

Carrying

amount

 

 

Fair value

 

 

Carrying

amount

 

 

Fair value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

45,702

 

 

$

45,702

 

 

$

41,455

 

 

$

41,455

 

Accounts receivable

 

 

275

 

 

 

275

 

 

 

265

 

 

 

265

 

Restricted cash

 

 

300

 

 

 

300

 

 

 

306

 

 

 

306

 

Refundable deposits

 

 

208

 

 

 

208

 

 

 

211

 

 

 

211

 

Marketable securities - noncurrent

 

 

10,000

 

 

 

10,000

 

 

 

10,322

 

 

 

10,322

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

70

 

 

 

70

 

 

 

118

 

 

 

118

 

Accrued expenses

 

 

1,516

 

 

 

1,516

 

 

 

1,435

 

 

 

1,435

 

Lease liabilities - current and noncurrent

 

 

98

 

 

 

98

 

 

 

1,987

 

 

 

1,987

 

Summary of Assets and Liabilities Measured at Fair Value

Assets and liabilities measured at fair value on a recurring basis are summarized as below:

(in US$ thousands)

 

Fair Value Measurement Using

 

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

At December 31,

2021

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash - time deposits

 

$

 

 

$

306

 

 

$

 

 

$

306

 

Marketable securities - noncurrent

 

 

 

 

 

 

 

 

10,322

 

 

 

10,322

 

 

 

$

 

 

$

306

 

 

$

10,322

 

 

$

10,628

 

 

 

(in US$ thousands)

 

Fair Value Measurement Using

 

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

At December 31,

2020

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents - time deposits

 

$

 

 

$

6

 

 

$

 

 

$

6

 

Restricted cash - time deposits

 

 

 

 

 

300

 

 

 

 

 

 

300

 

Marketable securities - noncurrent

 

 

 

 

 

 

 

 

10,000

 

 

 

10,000

 

 

 

$

 

 

$

306

 

 

$

10,000

 

 

$

10,306

 

Reconciliation of Beginning and Ending Balances of Assets Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs Level Three For assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during 2020 and 2021, a reconciliation of the beginning and ending balances are presented as follows:

(in US$ thousands)

 

Marketable Securities - Debt

Securities

 

 

Marketable Securities - Debt and Equity

Securities

 

 

 

2020

 

 

2021

 

Balance at beginning of year

 

$

 

 

$

10,000

 

Purchase

 

 

10,000

 

 

 

2,190

 

Disposal

 

 

 

 

 

(2,033

)

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

included in earnings

 

 

 

 

 

 

included in other comprehensive income - unrealized gain (loss) on security

 

 

(351

)

 

 

(124

)

included in other comprehensive income - foreign currency items

 

 

351

 

 

 

289

 

Balance at end of year

 

$

10,000

 

 

$

10,322

 

The amount of total gains or (losses) for the period

   included in earnings attributable to the change in

   unrealized gains or losses relating to assets still held at

   the reporting date.

 

$

 

 

$

 

 

 

Level 3  
Summary of Significant Unobservable Inputs Used in Fair Value Measurements Categorized Within Level 3 of Fair Value Hierarchy

The significant unobservable inputs used in the fair value measurements categorized within Level 3 of the fair value hierarchy, together with a quantitative sensitivity analysis as of December 31, 2020 and 2021 are shown below:

 

Marketable securities-Level 3 financial assets

 

Calculation Date

Valuation Technique

Significant

Unobservable Inputs

Rate for debt investment

Rate for equity investment

Sensitivity of the Input to Fair Value

December 31, 2021

The backsolve method to estimate the enterprise value, and then the

option pricing method to allocate equity value among various classes of stakeholders.

 

Discount for lack of marketability (“DLOM”)

From 9. 0% to 18. 0% for different scenarios

From 11.0% to 18.0% for different scenarios

1% increase or decrease in DLOM would result in a variation in the debt investment’s fair value by approximately $93 thousand and in the equity investment’s fair value by approximately $26 thousand.

 

Volatility

 

36.0%

 

36.0%

 

1% increase or decrease in volatility would result in a variation in the debt investment’s fair value by approximately $9 thousand and in the equity investment’s fair value by approximately $13 thousand.

 

December 31, 2020

The backsolve method to estimate the enterprise value, and then the

option pricing method to allocate equity value among various classes of stakeholders

Discount for lack of marketability (“DLOM”)

From 13.50% to 26.00% for different scenarios

-

1% increase or decrease in DLOM would result in a variation in the debt investment’s fair value by approximately $120 thousand.

 

Volatility

 

41.0%

 

-

 

1% increase or decrease in volatility would result in a variation in the debt investment’s fair value by less than $30 thousand.