XML 76 R42.htm IDEA: XBRL DOCUMENT

WARRANT LIABILITY (Tables)

12 Months Ended

Dec. 31, 2023

Schedule Of Change In Warrant Liability

		December 31, 2023				December 31, 2022
Balance at beginning of the period		$	475			$	741
Warrants issued			-				2,240
Fair value adjustment			(478	)			(2,395	)
Effect of movement in exchange rates			3				(111	)
Balance at end of the period		$	-			$	475

Schedule Of Warrants Outstanding And Exercisable

		Underlying Shares				Weighted Average Exercise Price
Warrants outstanding and exercisable, January 1, 2022			1,950,412			$	0.80
Granted			7,000,000			$	1.09
Warrants outstanding and exercisable, December 31, 2022			8,950,412			$	1.03
Expired			(8,950,412	)		$	1.03
Warrants outstanding and exercisable, December 31, 2023			-				-

Schedule Of Fair Value Of Warrant Liability

		December 31, 2023				December 31, 2022
Weighted average assumptions:
Risk-free interest rate		-		%			4.07	%
Expected dividend yield		-		%			0	%
Expected warrant life (years)			-				0.73
Expected stock price volatility		-		%			56.80	%
Weighted average fair value		$	-			$	0.05