XML 59 R49.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
ORDINARY SHARES PURCHASE WARRANTS ISSUED TO INVESTORS (Tables)
6 Months Ended
Dec. 31, 2023
ORDINARY SHARES PURCHASE WARRANTS ISSUED TO INVESTORS  
Summary of fair value measurement inputs under binomial and black-scholes model

December 31,

June 30,

 

Input

    

2023

    

2023

Number of warrants*

47,963

47,963

441,710

Share price*

$

0.23

$

0.34

 

0.34

Risk-free interest rate

 

4.02

%  

 

4.41

%  

4.41

%

Volatility

 

119

%  

 

127

%  

127

%

Exercise price*

$

112.32

$

112.32

 

14.40

Warrant life

 

2.96 years

 

3.47 years

3.47 years

* Retrospectively restated for the 1-for-18 reverse stock split on May 1, 2024.

    

December 31,

    

June 30,

 

Input

2023

2023

 

Number of warrants*

 

 

555,694

Share price*

$

$

0.34

Risk-free interest rate

 

%  

 

3.59

%

Volatility

 

%  

 

110

%

Exercise price*

$

$

14.40

Warrant life

 

 

5.22 years

* Retrospectively restated for the 1-for-18 reverse stock split on May 1, 2024.

Summary of liabilities measured at fair value on recurring basis

    

    

Quoted Prices In

    

Significant Other

    

Significant Other

June 30,

Active Markets

Observable Inputs

Unobservable Inputs

Description

2023

(Level 1)

(Level 2)

(Level 3)

Liabilities:

 

  

 

  

 

  

 

  

Warrant liability - non-current

$

4,360,000

$

$

$

4,360,000

Quoted Prices In

    

Significant Other

    

Significant Other

December 31,

Active Markets

Observable Inputs

Unobservable Inputs

Description

    

2023

    

(Level 1)

(Level 2)

(Level 3)

Liabilities:

 

  

 

  

 

  

 

  

Warrant liability - non-current

$

140,000

$

$

$

140,000

Summary of company warrants activities and status of warrants

    

    

Weighted

    

Average

Average

Remaining

Exercise Price

Period

Warrants

Warrants*

Per Share*

(Years)

Outstanding as of June 30, 2022

 

489,673

$

112.32

 

4.46

Issued

 

555,694

 

14.40

 

5.50

Forfeited

 

 

 

Exercised

 

 

 

Expired

 

 

 

Outstanding as of June 30, 2023

 

1,045,367

$

18.90

 

4.40

Issued

 

 

 

Redeemed

(997,404)

14.40

Forfeited

 

 

 

Exercised

 

 

 

Expired

 

 

 

Outstanding as of December 31, 2023

 

47,963

$

112.32

 

2.96

* Retrospectively restated for the 1-for-18 reverse stock split on May 1, 2024.

Schedule of estimated liability

    

December 31,

Description

2023

Warrant liability -current *

 

$

1,200,000

* On December 14, 2023, company bought back an aggregate of 17,953,269 (997,404 warrants post 2024 Reverse Split) warrants from the Sellers. Warrant Purchase Agreement stipulated that “The Company has agreed that if the Company repurchases any other warrants prior to June 14, 2024 at a higher purchase price per Warrant than the purchase price per Warrant stated in the Warrant Purchase Agreement, then the Company shall pay Sellers the difference between the purchase prices per Warrant. Similarly, if the Company enters into or announces any Fundamental Transactions as defined in the Warrants, and the Black-Scholes Value is a purchase price per Warrant that is higher than the purchase price per Warrant stated in the Warrant Purchase Agreement, then the Company shall pay Sellers the difference between the Black-Scholes Value purchase price per Warrant and the stated purchase price per Warrant in the Warrant Purchase Agreement”. The Company accrued an estimated liability of $1,200,000 based on the potential for future significant transaction compensation in contracts to repurchase investor warrants during the six months ended December 31, 2023.