XML 63 R49.htm IDEA: XBRL DOCUMENT v3.24.1.u1
LEASE (Tables)
12 Months Ended
Dec. 31, 2023
LEASE  
Schedule of leases

    

Year ended

Year ended

 

December 31, 2022

    

December 31, 2023

 

$

$

Finance lease cost:

  

  

Amortization of ROU assets

11,406

49,483

Interest on lease liabilities

1,994

5,368

Operating fixed lease cost

14,936

24,489

Short-term lease cost

1,028

1,824

Total lease cost

29,364

81,164

Schedule of supplement balance sheet information

    

    

At

At

 

Balance Sheet Location

December 31, 2022

    

December 31, 2023

 

$

$

Assets:

Operating lease assets

Right-of-use assets

35,506

132,786

Land use rights, net

Right-of use assets

68,094

104,221

Total operating lease ROU assets

103,600

237,007

Finance lease assets

Property, plant and equipment, net

41,705

163,553

Total finance lease ROU assets

41,705

163,553

Liabilities:

Operating lease

Operating lease liabilities – current

9,810

20,204

Operating lease

Operating lease liabilities – non-current

25,714

116,846

Total operating lease liabilities

35,524

137,050

Finance lease

Other current liabilities

14,697

88,180

Finance lease

Other non-current liabilities

14,372

71,651

Total finance lease liabilities

29,069

159,831

Schedule of other supplemental information

    

Year ended

Year ended

 

December 31, 2022

    

December 31, 2023

 

$

$

Cash paid for amounts included in the measurement of lease liabilities

  

  

Operating cash outflows from finance lease

(1,994)

(5,368)

Operating cash outflows from operating lease

(15,032)

(19,686)

Financing cash outflows from finance lease

(20,194)

(42,319)

ROU assets obtained in exchange of new finance lease liabilities in non-cash transaction

167,726

ROU assets obtained in exchange of new operating lease liabilities in non-cash transaction

14,393

119,412

ROU assets disposed through early termination of operating leases in non-cash transaction

(965)

(3,288)

    

At December 31, 

    

At December 31, 

 

 

2022

2023

Weighted average of remaining lease term - finance leases (in years)

 

1.8

4.0

Weighted average of remaining lease term - operating leases (in years)

 

6.6

14.4

Weighted average of lease discount rate - finance lease

 

4.9

%

5.5

%

Weighted average of lease discount rate - operating lease

 

10.4

%

5.7

%

Schedule of lease maturities

    

Operating Lease

    

Finance Lease 

    

Total Lease 

Payment

Payment

Payment

$

$

$

Year Ending December 31:

2024

 

24,927

95,023

119,950

2025

 

18,322

30,972

49,294

2026

 

15,952

17,411

33,363

2027

 

12,351

16,586

28,937

2028

 

13,655

15,342

28,997

Thereafter

 

132,225

3,962

136,187

Total future minimum lease payments

 

217,432

179,296

396,728

Less: imputed interest

 

80,382

19,465

99,847

NPV for future minimum lease payments

 

137,050

159,831

296,881

Analysis as:

Short-term

20,204

88,180

108,384

Long-term

116,846

71,651

188,497

Total lease liabilities

137,050

159,831

296,881