XML 60 R30.htm IDEA: XBRL DOCUMENT v3.24.1.u1
FINANCIAL LIABILITY (Tables)
12 Months Ended
Dec. 31, 2023
Investments, All Other Investments [Abstract]  
SCHEDULE OF FINANCIAL LIABILITY
  

December 31, 2023

  

December 31, 2022

 
Convertible note payable, net of debt issuance costs  $-   $52,143 
Warrant liabilities, net of debt issuance costs  $482,219   $1,389,643 
SCHEDULE OF CONVERTIBLE DEBT

 SCHEDULE OF CONVERTIBLE DEBT

Convertible note  First Tranche   Second Tranche   Total 
Initial recognition  $3,438,933   $-   $3,438,933 
Amortization of insurance cost   358,155    288,095   $646,250 
Conversion to ordinary shares   (3,797,088)   (235,952)   (4,033,040)
Balance as of December 31, 2022  $-   $52,143   $52,143 
Amortization of insurance cost   -    47,857    47,857 
Repayment   -    (100,000)   (100,000)
Balance as of December 31, 2023  $-   $-   $- 
SCHEDULE OF WARRANTS VALUATION ASSUMPTIONS

The following reflects the inputs and assumptions used:

 

 SCHEDULE OF WARRANTS VALUATION ASSUMPTIONS

   January 24, 2022   May 23, 2022   December 31, 2022   December 31, 2023 
Exercise price  $6.00   $6.00   $6.00   $6.00 
Share price  $3.64   $14.94   $4.66   $2.71 
Expected term from grant date (in years)   5.00    5.00    4.10 for Initial Warrant and 4.50 for Second Warrant    3.10 for Initial Warrant and 3.40 for Second Warrant 
Expected volatility   96.32%   95.90%   96.03%   82.40%
Risk-free interest rate   1.53%   2.88%   3.99%   4.01%
Dividend yield (per share)   -    -    -    - 
SCHEDULE OF WARRANT LIABILITIES

The movement of warrant liabilities is summarized as follows:

 

 SCHEDULE OF WARRANT LIABILITIES

      
Balance as of January 1, 2022  $- 
Issuance of Initial Warrant as of January 24, 2022   915,644 
Issuance of Second Warrant as of May 23, 2022   4,833,325 
50,000 warrant shares exercised on June 16, 2022   (119,343)
185,000 warrant shares exercised on August 18, 2022   (915,799)
90,000 warrant shares exercised on August 29, 2022   (445,524)
Change in fair value of warrant liabilities for the year   (2,878,660)
Balance as of December 31, 2022   1,389,643 
Change in fair value of warrant liabilities for the year   (907,424)
Balance as of December 31, 2023  $482,219