XML 49 R39.htm IDEA: XBRL DOCUMENT v3.23.2
WARRANTS (Tables)
12 Months Ended
Dec. 31, 2022
Warrants  
Schedule of assumptions used
         
Appraisal Date (Inception Date) 

C Warrant
August 10,

2021

  

D Warrant
August 10,

2021

 
   $   $ 
Market price per share (USD/share)   1.47    0.66 
Exercise price (USD/price)   2.50    5.00 
Risk free rate   0.14%    0.14% 
Dividend yield   0.00%    0.00% 
Expected term/ Contractual life (years)   1.39    1.39 
Expected volatility   56.36%    56.36% 

 

Appraisal Date (Inception Date)  C Warrant
September 27,
2021
   D Warrant
September 27,
2021
 
   $   $ 
Market price per share (USD/share)   1.71    0.73 
Exercise price (USD/price)   2.50    5.00 
Risk free rate   0.15%    0.15% 
Dividend yield   0.00%    0.00% 
Expected term/ Contractual life (years)   1.26    1.26 
Expected volatility   52.93%    52.93% 

 

Appraisal Date (Inception Date)  IPO Warrant
September 26,
2022
 
     
   $ 
Market price per share (USD/share)   1.28 
Exercise price (USD/price)   1.925 
Risk free rate   4.03% 
Dividend yield   0.00% 
Expected term/ Contractual life (years)   4.65 
Expected volatility   46.10% 
Schedule of warranty liability activity
         
   December 31,
2022
   December 31,
2021
 
   $   $ 
Balance at the beginning of period   312,320     
Warrants issued to investors   754,303    287,520 
Warrants issued to underwriter   113,145     
Fair value change of warrants included in earnings       24,800 
Total   1,179,768    312,320 
Schedule of warrant activity
            
  

Number of

Warrants

  

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Term in

Years

 
             
Outstanding at January 1, 2021            
Exercisable at January 1, 2021            
Granted   256,000    3.75    3.00 
Exercised / surrendered            
Expired            
Outstanding at December 31, 2021   256,000    3.75    2.66 
Exercisable at December 31, 2021   256,000    3.75    2.66 
                
Outstanding at January 1, 2022   256,000    3.75    2.66 
Exercisable at January 1, 2022   256,000    3.75    2.66 
Granted   2,162,000    1.93    4.98 
Exercised / surrendered            
Expired            
Outstanding at December 31, 2022   2,418,000    2.12    4.73 
Exercisable at December 31, 2022   2,418,000    2.12    4.73