August 10,
2021
D Warrant
August 10,
2021
Appraisal Date (Inception Date) | C Warrant September 27, 2021 | D Warrant September 27, 2021 | ||||||
$ | $ | |||||||
Market price per share (USD/share) | ||||||||
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) | ||||
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% |
The following is a reconciliation of the beginning and ending balances of warrants liability measured at fair value on a recurring basis using Level 3 inputs:
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 |
The following is a summary of the warrant activity:
Number of Warrants | Average Exercise Price | Weighted Average Remaining Contractual Term in Years | ||||||||||
Outstanding at January 1, 2022 | 256,000 | 3.75 | ||||||||||
Exercisable at January 1, 2022 | 256,000 | 3.75 | ||||||||||
Granted | 2,162,000 | 1.93 | 4.98 | |||||||||
Exercised / surrendered | – | – | – | |||||||||
Expired | – | – | – | |||||||||
Outstanding at December 31, 2022 | 2,418,000 | 2.12 | ||||||||||
Exercisable at December 31, 2022 | 2,418,000 | 2.12 | ||||||||||
Outstanding at January 1, 2023 | 2,418,000 | 2.12 | ||||||||||
Exercisable at January 1, 2023 | 2,418,000 | 2.12 | ||||||||||
Granted | – | – | – | |||||||||
Exercised / surrendered | (162,854 | ) | 1.93 | – | ||||||||
Expired | – | – | – | |||||||||
Outstanding at December 31, 2023 | 2,255,146 | 2.14 | ||||||||||
Exercisable at December 31, 2023 | 2,255,146 | 2.14 |