XML 33 R22.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Shareholders’ Equity (Tables)
 6 Months Ended
Jun. 30, 2024
Shareholders’ Equity [Abstract]  
Schedule of Significant Inputs into the Black-Scholes Valuation Model The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:
   5.5 Years June
Warrants		   2 Years June
Warrants		 
Term   5.5 years    2 years 
Expected volatility   44.77%   44.77%
Risk-free rate   3.95%   4.28%
Stock price  $1.97   $1.97 

 
Schedule of Total Outstanding Warrant Total outstanding warrant as of 30 June,2024, are as follow:
   Number of
warrant		   Exercise
price		  Period left
in years		 
Warrants May 2023   66,127   $4.625   4.4 
Warrants December 2023   1,360,170   $1.18 - $1.47   5.0 
Warrant June 2024   2,069,317   $2.0 – $3.43   2.0 -5.5 
Other   36,792   $10.27 - $50   2 – 2.9 
    3,532,406         
Schedule of Share Options, Granted to Employees, Directors, Under Option Plans A summary of the Company’s share options, granted to employees, directors, under option plans is as follows:
   Number of
options		   Weighted
Average
Exercise
Price		   Weighted
Average
Remaining
Contractual
Life		 
Outstanding – January 1, 2024   87,764   $3.63    4.11 
Granted   
-
    
-
    - 
Exercised   (21,225)  $3.37    - 
Forfeited   (1,362)  $4.73    - 
                
Outstanding - June 30, 2024   65,102   $4.39    3.6 
Exercisable - June 30, 2024   58,818   $3.11    3.2 
Schedule of RSUs Outstanding A summary of the Company’s RSUs, granted to employees, directors, under option plans is as follows:
   June 30 2024 
   Number of RSUs   Weighted-
Average Grant
Date Fair Value		 
RSUs outstanding at the beginning of the year   71,280   $10.35 
Granted during the period   
-
    
-
 
Vested during the period   (18,495)  $3.37 
Forfeited during the period   (133)  $4.8 
Outstanding as of June 30, 2024   52,652   $11.65