XML 121 R102.htm IDEA: XBRL DOCUMENT v3.23.1
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details)
 12 Months Ended
Apr. 13, 2022
AUD ($)
$ / shares
shares
Jul. 15, 2021
AUD ($)
$ / shares
shares
Dec. 31, 2022
AUD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
shares
Dec. 31, 2021
AUD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
shares
Dec. 31, 2020
AUD ($)
$ / shares
shares
Dec. 29, 2020
AUD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
$ / shares
Apr. 13, 2022
USD ($)
shares
Dec. 31, 2021
$ / shares
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Percentage of common stock issued and outstanding     5.00% 5.00%              
Shares issued (in Shares) | shares 7,503,678 64,000,000         12,650,000     7,503,678  
Weighted average assumptions exercise price (in Dollars per share)                 $ 5.01  
Weighted average contractual life 5 years                    
Number of share option (in Shares) | shares     3,350,000 3,350,000     3,400,000        
Amount of fair value (in Dollars) | $             $ 424,413        
Option forfieted (in Shares) | shares         5,770,000 5,770,000 5,464,475        
Fair value of options forfieted         $ 236,959 $ 160,977 $ 870,246        
Weighted average share price (in Dollars per share)     $ 0.05 [1]   $ 0.08 [2]   $ 0.08 [3]        
Share-based payment reserve options (in Shares) | shares         921,116 921,116          
Share-based payment reserve     $ 311,840   $ 44,359       $ 211,848    
Options are fully descriptions 1,380,000 options are fully vested at date of grant, 573,678 options are vested after 18 months, 2,000,000 options are vested after 3 years, and 3,550,000 options are vested after 4 years.                    
Share-based compensation expense     $ 309,256 $ 210,092 $ 223,171   $ 173,134        
Weighted average remaining contractual life     3 years 3 months 3 years 3 months 3 years 6 months 21 days 3 years 6 months 21 days          
Reserve of share-based payments [member]                      
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Option forfieted (in Shares) | shares         4,295,425 4,295,425          
Fair value of options forfieted | $         $ 206,504            
Black-Scholes option pricing model one [Member]                      
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Weighted average share price (in Dollars per share) $ 0.044                    
Weighted average assumptions exercise price (in Dollars per share) $ 0.08                    
Weighted average contractual life 5 years                    
Weighted average Volatility 80.40%                    
Weighted average dividend yield 0.00%                    
Weighted average risk free rate 0.025%                    
Fair value option (in Shares) | shares 400,000                    
Share-based payment reserve $ 9,520                 $ 6,467  
Black-Scholes option pricing model two [Member]                      
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Weighted average share price (in Dollars per share) $ 0.044                    
Weighted average assumptions exercise price (in Dollars per share) $ 0.07                    
Weighted average contractual life 5 years                    
Weighted average Volatility 80.40%                    
Weighted average dividend yield 0.00%                    
Weighted average risk free rate 0.025%                    
Fair value option (in Shares) | shares 573,678                    
Share-based payment reserve $ 14,313                 9,724  
Black-Scholes option pricing model three [Member]                      
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Weighted average share price (in Dollars per share) $ 0.044                    
Weighted average assumptions exercise price (in Dollars per share) $ 0.05                    
Weighted average Volatility 80.40%                    
Weighted average dividend yield 0.00%                    
Weighted average risk free rate 0.025%                    
Fair value option (in Shares) | shares 6,530,000                    
Share-based payment reserve $ 181,273                 $ 123,147  
Vested over three years [Member]                      
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Percentage of common stock issued and outstanding               33.00%      
Shares issued (in Shares) | shares               6,450,000      
Total fair value of options (in Dollars) | $               $ 290,103      
Weighted average share price (in Dollars per share)               $ 0.08      
Weighted average assumptions exercise price (in Dollars per share)               $ 0.08      
Weighted average contractual life               3 years 6 months      
Weighted average Volatility               77.81%      
Weighted average dividend yield               0.00%      
Weighted average risk free rate               0.10%      
Vested over four years [Member]                      
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Percentage of common stock issued and outstanding               25.00%      
Shares issued (in Shares) | shares               6,200,000      
Total fair value of options (in Dollars) | $               $ 287,623      
Weighted average share price (in Dollars per share)               $ 0.08      
Weighted average assumptions exercise price (in Dollars per share)               $ 0.08      
Weighted average contractual life               3 years 9 months      
Weighted average Volatility               77.81%      
Weighted average dividend yield               0.00%      
Weighted average risk free rate               0.22%      
Directors [Member]                      
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) [Line Items]                      
Shares issued (in Shares) | shares   11,500,000                  
Total fair value of options (in Dollars) | $   $ 337,870                  
Weighted average assumptions exercise price (in Dollars per share)   $ 0.08                  
Weighted average contractual life   5 years                  
Weighted average Volatility   73.13%                  
Weighted average dividend yield   0.00%                  
Weighted average risk free rate   0.04%                  
Percentage of options vested   33.00%                  
Weighted average share price (in Dollars per share)   $ 0.057                  
[1] During the year ended December 31, 2021, 5,770,000 options were forfeited with a total fair value of AUD$236,959 ($160,977) and the Company recorded a charge to the share-based payment reserve with a corresponding credit to accumulated deficit.
[2] During the year ended December 31, 2021, 921,116 options with a fair value of AUD$44,359 expired and the Company recorded a charge to the share-based payment reserve with a corresponding credit to accumulated deficit.
[3] During the year ended December 31,2020, the Company issued a total of 12,650,000 options, as follows: a. On December 29, 2020, the Company issued 6,450,000 options to employees, which vest over three years (33% each year) The total fair value of the options was AUD$290,103. The fair value was estimated using the Black-Scholes option pricing model with the following weighted average assumptions: share price - AUD$0.08; exercise price - AUD$0.08; expected life - 3.5 year; annualized volatility 77.81%; dividend yield - 0%; risk free rate - 0.1%. b. On December 29, 2020, the Company issued 6,200,000 options to employees, which vest over four years (25% each year) The total fair value of the options was AUD$287,623. The fair value was estimated using the Black-Scholes option pricing model with the following weighted average assumptions: share price - AUD$0.08; exercise price - AUD$0.08; expected life – 3.75 years; annualized volatility 77.81%; dividend yield - 0%; risk free rate - 0.22%.