XML 60 R46.htm IDEA: XBRL DOCUMENT v3.23.1
Share Based Payments (Tables)
 12 Months Ended
Dec. 31, 2022
Disclosure Of Share Based Payment Arrangements [Abstract]  
Schedule of fair value of the options granted using the Binomial model
    Year ended
December 31,
2021		  
Share price   $ 16.85  
Contractual life     10 years  
Expected exercise factor     1.5  
Dividend yield     0 %
Expected volatility (weighted average)     35.1 %
Risk-free interest rate     0.5%–1.3 %
Fair value of option at the grant date   $ 16.85  

 

    Year ended
December 31,
2022		  
       
Share price   $ 2,110  
Contractual life     8 years  
Expected exercise factor     1.5  
Dividend yield     0 %
Expected volatility (weighted average)     41 %
Risk-free interest rate     3.28%–3.65 %
Fair value of option at the grant date   $ 1,078–$2,126  

 
Schedule of employee option activity
   Number of options   Weighted
average
exercise
price		   Weighted
average
remaining
contractual
term
(in years)		   Aggregate
intrinsic
value		 
Outstanding at January 1, 2022   66,250   $0.45    7.96   $1,360 
Exercised   (20,000)   
-
           
Forfeited   (20,000)   
-
           
Outstanding at December 31, 2022   26,250   $0.91    5.95   $397 
Exercisable at December 31, 2022   6,250   $3.81    0.6   $76 

  

   Number
of options		   Weighted
average
exercise
price		   Weighted
average
remaining
contractual
term
(in years)		   Aggregate
intrinsic
value		 
Outstanding at January 1, 2022   
-
   $
-
    
-
   $
-
 
Granted   4,028    264.67           
Outstanding at December 31, 2022   4,028    264.67    7.94    7,499 
Exercisable at December 31, 2022   827   $0.28    7.92   $1,839 

 
Schedule of options outstanding
Exercise price  Options
outstanding		   Weighted
average
remaining
contractual
life
(years)		   Options
exercisable		   Weighted
average
exercise
price of
exercisable
options		 
In $                
0   20,000    7.62    
-
   $
-
 
3.81   6,250    0.6    6,250   $3.81 
    26,250    5.99    6,250   $3.81 

 

Exercise price  Options
outstanding		   Weighted
average
remaining
contractual
life
(years)		   Options
exercisable		   Weighted
average
exercise
price of
exercisable
options		 
In $                
0.28   3,238    7.92    827   $0.28 
469   297    7.99    
-
    
-
 
1,878   493    7.99    
-
    
-
 
    4,028    7.94    827   $0.28 

 
Schedule of share-based payment expense related to employee stock option
   Year ended December 31, 
   2021   2022 
         
Selling and marketing expenses  $956   $(56)
General and administrative expenses   
-
    2,135 
   $956   $2,079