XML 57 R42.htm IDEA: XBRL DOCUMENT v3.24.1
WARRANTS (Tables)
12 Months Ended
Dec. 31, 2023
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,
2023
    December 31,
2022
 
    $     $  
Balance at the beginning of period     1,179,768       312,320  
Warrants issued to investors           754,303  
Warrants issued to underwriter           113,145  
Fair value change of warrants included in earnings            
Total     1,179,768       1,179,768  
Schedule of warrant activity
            
  

Number of

Warrants

  

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Term in

Years

 
             
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 
                
Outstanding at January 1, 2023   2,418,000    2.12    4.73 
Exercisable at January 1, 2023   2,418,000    2.12    4.73 
Granted            
Exercised / surrendered   (162,854)   1.93     
Expired            
Outstanding at December 31, 2023   2,255,146    2.14    3.65 
Exercisable at December 31, 2023   2,255,146    2.14    3.65