XML 25 R14.htm IDEA: XBRL DOCUMENT v3.24.2.u1
SIGNIFICANT TRANSACTIONS (Tables)
6 Months Ended
Jun. 30, 2024
Significant Transactions  
SCHEDULE OF OPERATING LEASE

Operating lease:

 

   June 30,
2024
 
     
Operating right of use asset  $71 
Current operating lease liability  $25 
Non-Current operating lease liability  $46 
SCHEDULE OF MATURITY ANALYSIS OF LEASE LIABILITY

Maturity analysis of the Company’s lease liability:

 

   June 30,
2024
 
     
Less than one year  $30 
Between 1-2 years   30 
More than 2 years   20 
      
Total operating lease payments  $80 
      
Less: imputed interest  $(9)
      
Present value of lease liabilities  $71 
SCHEDULE OF WEIGHTED AVERAGE REMAINING LEASE TERMS AND DISCOUNT RATE

The following is a summary of weighted average remaining lease terms and discount rate for Company’s leases:

 

   June 30,
2024
 
Lease term (years)   2.92 
Weighted average discount rate   9.03%
SCHEDULE OF FAIR VALUE OF THE IDENTIFIED COMPONENTS

 

   Fair value at Closing Date 
     
Notes (1)  $12 
Warrants (2)   68 
Fair value at Closing Date  $80 

 

  (1) The fair value of the Notes was determined based on rating model using a discount rate of 12% which represented the Company’s applicable rate of risk, as determined by management.
     
  (2) The fair value of the Warrants determined by management based on Black-Scholes pricing model taking into account expected stock price volatility of 245% and risk-free interest rate of 4.52%.