XML 47 R39.htm IDEA: XBRL DOCUMENT
v3.24.3

Fair Value Information | 6 Months Ended
--- | ---
Jun. 30, 2024
Fair Value Information [Abstract] |
Fair value information | 34. Fair value information
| A. | The different levels that the inputs to valuation techniques are used to measure fair value of financial and non-financial instruments have been defined as follows:
| Level 1: | Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date. A market is regarded as active where a market in which transactions for the asset or liability take place with sufficient frequency and volume to provide pricing information on an ongoing basis.
| Level 2: | Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
| Level 3: | Unobservable inputs for the asset or liability. The fair value of the Group’s investment in a rent-a-captive company without active market is included in Level 3.
| B. | The carrying amounts of the Group’s financial assets and financial liabilities not measured at fair value are approximate to their fair values which are provided in Note 33.
| C. | The related information of financial instruments measured at fair value by level on the basis of the nature, characteristics and risks of the assets and liabilities at June 30, 2023 and December 31, 2022 is as follows:
| (a) | The related information of natures of the assets and liabilities is as follows:
June 30, 2024 |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Assets |  |  |  |  |  |  |  |  |  |  |  |
Recurring fair value measurements |  |  |  |  |  |  |  |  |  |  |  |
Financial assets at fair value through profit or loss |  |  |  |  |  |  |  |  |  |  |  |
Investment in a rent-a-captive company |  | $ | - |  |  | $ | - |  |  | $ | 1,544,045 |  |  | $ | 1,544,045 |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Recurring fair value measurements |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Financial liabilities at fair value through profit or loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Warrant liabilities |  | $ | 506,846 |  |  | $ | - |  |  | $ | 4,984,057 |  |  | $ | 5,490,903 |
Convertible preference share liabilities |  |  | - |  |  |  | - |  |  |  | 14,570,968 |  |  |  | 14,570,968 |
|  | $ | 506,846 |  |  | $ | - |  |  | $ | 19,555,025 |  |  | $ | 20,061,870 |
December 31, 2023 |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Assets |  |  |  |  |  |  |  |  |  |  |  |
Recurring fair value measurements |  |  |  |  |  |  |  |  |  |  |  |
Financial assets at fair value through profit or loss |  |  |  |  |  |  |  |  |  |  |  |
Investment in a rent-a-captive company |  | $ | - |  |  | $ | - |  |  | $ | 995,101 |  |  | $ | 995,101 |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Recurring fair value measurements |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Financial liabilities at fair value through profit or loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Warrant liabilities |  | $ | 287,482 |  |  | $ | - |  |  | $ | 5,934,000 |  |  | $ | 6,221,482 |
Convertible preference share liabilities |  | $ | - |  |  | $ | - |  |  | $ | 7,767,238 |  |  | $ | 7,767,238 |
|  | $ | 287,482 |  |  | $ | - |  |  | $ | 13,701,238 |  |  | $ | 13,988,720 |
| (b) | The methods and assumptions the Group used to measure fair value of warrant liabilities categorized within Level 1 are based on market quoted closing price.
| (c) | The methods and assumptions the Group used to measure fair value of investment in a rent-a-captive company categorized within Level 3 are based on net asset value.
| (d) | The output of valuation model is an estimated value and the valuation technique may not be able to capture all relevant factors of the Group’s financial and non-financial instruments. Therefore, the estimated value derived using valuation model is adjusted accordingly with additional inputs, for example, model risk or liquidity risk and etc. In accordance with the Group’s management policies and relevant control procedures relating to the valuation models used for fair value measurement, management believes adjustment to valuation is necessary in order to reasonably represent the fair value of financial and non-financial instruments at the consolidated balance sheet. The inputs and pricing information used during valuation are carefully assessed and adjusted based on current market conditions.
| (e) | The Group takes into account adjustments for credit risks to measure the fair value of financial and non-financial instruments to reflect credit risk of the counterparty and the Group’s credit quality.
| (f) | For the six months period ended June 30, 2024, there was no transfer between Level 1 and Level 2.
| D. | The following table represents the changes in Level 3 instrument for the six months period ended June 30, 2024 and 2023:
|  | 2024 |  |  | 2023 |
Financial assets at fair value through profit or loss |  |  |  |  |  |
At January 1 |  | $ | 995,101 |  |  | $ | 1,073,229 |
Losses recognized in profit or loss |  |  | 548,944 |  |  |  | (78,128 | )
At June 30 and December 31 |  | $ | 1,544,045 |  |  | $ | 995,101 |
|  | 2024 |  |  | 2023 |
Private warrant liabilities at fair value |  |  |  |  |  |
At January 1 |  | $ | 5,934,000 |  |  | $ | - |
Granted in the year |  |  | 3,642,663 |  |  |  | 9,222,288 |
Losses recognized in profit or loss |  |  | (4,592,606 | ) |  |  | (3,288,288 | )
At June 30 and December 31 |  | $ | 4,984,057 |  |  | $ | 5,934,000 |
|  | 2024 |  |  | 2023 |
Convertible preference share liabilities at fair value |  |  |  |  |  |
At January 1 |  | $ | 7,767,238 |  |  | $ | - |
Granted in the year |  |  | 6,007,337 |  |  |  | 14,067,712 |
Exercised in the year |  |  | (6,855,259 | ) |  |  | (5,214,962 | )
Losses recognized in profit or loss |  |  | 7,651,652 |  |  |  | (1,085,512 | )
At June 30 and December 31 |  |  | 14,570,968 |  |  | $ | 7,767,238 |
The Group is in charge of valuation procedures for fair value measurements being categorized within Level 3, which is to verify independent fair value of financial instruments. Such assessment is to ensure the valuation results are reasonable by applying independent information to make results close to current market conditions, confirming the resource of information is independent, reliable and in line with other resources and represented as the exercisable price, and frequently calibrating valuation model, performing back-testing, updating inputs used to the valuation model and making any other necessary adjustments to the fair value. Finance Department of the Group set up valuation policies, valuation processes and rules for measuring fair value of financial instruments and ensure compliance with the related requirements in IFRS.
| E. | The following is the qualitative information of significant unobservable inputs and sensitivity analysis of changes in significant unobservable inputs to valuation model used in Level 3 fair value measurement:
|  | Fair value at June 30, 2024 |  |  | Valuation technique |  | Significant unobservable input |  | Range (weighted average) |  |  | Relationship of inputs to fair value
Investment in a rent-a-captive company |  | $ | 1,544,045 |  |  | Net asset value |  | Not applicable |  |  | Not applicable |  |  | Not applicable
|  |  |  |  |  |  |  | Risk free rate-series A |  |  | 4.46 | % |  | The higher the risk free rate, the higher the fair value
|  |  |  |  |  |  |  | Risk free rate-series B |  |  | 4.44 | % |  | The higher the risk free rate, the higher the fair value
Warrant liabilities |  | $ | 4,984,058 |  |  | Black-Scholes Model |  | Price volatility-series A |  |  | 105.29 | % |  | No certain positive and negative relationship between stock price volatility and fair value
|  |  |  |  |  |  |  | Price volatility-series B |  |  | 100.32 | % |  | No certain positive and negative relationship between stock price volatility and fair value
|  |  |  |  |  |  |  | Dividend yield |  |  | 0.00 | % |  | The higher the dividend rate, the lower the fair value
|  |  |  |  |  |  |  | Risk free rate |  |  | 4.42 | % |  | The higher the risk free rate, the higher the fair value
Convertible preference share liabilities |  | $ | 14,570,968 |  |  | Black-Scholes Model |  | Price volatility |  |  | 97.33 | % |  | No certain positive and negative relationship between stock price volatility and fair value
|  |  |  |  |  |  |  | Dividend yield |  |  | 0.00 | % |  | The higher the dividend rate, the lower the fair value
|  |  | Fair value at December 31, 2023 |  |  | Valuation technique |  | Significant unobservable input |  |  | Range (weighted average) |  |  | Relationship of inputs to fair value
Investment in a rent -a- captive company |  | $ | 995,101 |  |  | Net asset value |  | Not applicable |  |  | Not applicable |  |  | Not applicable
Warrant liabilities |  | $ | 5,934,000 |  |  | Black-Scholes Model |  | Risk free rate |  |  | 3.90 | % |  | The higher
|  |  |  |  |  |  |  | Price volatility |  |  | 93.45 | % |  | No certain
|  |  |  |  |  |  |  | Dividend yield |  |  | 0.00 | % |  | The higher
|  |  |  |  |  |  |  | Risk free rate |  |  | 3.90 | % |  | The higher
Convertible preference share liabilities |  | $ | 7,767,238 |  |  | Black-Scholes Model |  | Price volatility |  |  | 93.23 | % |  | No certain positive and negative relationship between stock price volatility and fair value
|  |  |  |  |  |  |  | Dividend yield |  |  | 0.00 | % |  | The higher the dividend rate, the lower the fair value
The Group has carefully assessed the valuation models and assumptions used to measure fair value, and the expected changes in fair value are insignificant even if there are reasonably possible changes in inputs.

X
- Definition The entire disclosure for fair value measurement. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 13 -IssueDate 2024-01-01 -Section Disclosure -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=13&code=ifrs-tx-2024-en-r&doctype=Standard&dita_xref=IFRS13_g91-99_TI -URIDate 2024-03-27 + Details
Name: | ifrs-full_DisclosureOfFairValueMeasurementExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfFairValueMeasurementOfEquityAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration