XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.2
Derivative Liabilities (Tables)
12 Months Ended
Dec. 31, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of conversion to common stock
     
   Total 
    $ 
Opening balance    
Derivative fair value at issuance pursuant to the issuance of senior secured notes   3,464,529 
End of derivative warrants treatment (Note 14)   (3,464,529)
      
Balance at December 31, 2021, 2022 and 2023 (Restated) (Note 2)    
Schedule of conversion to series A preferred stock
     
   Total 
    $ 
Derivative fair value upon issuance of Series A Preferred Stock   58,545 
Change in fair value of derivative liabilities   (20,657)
      
Balance at December 31, 2020 (Restated) (Note 2)   37,888 
      
Derecognition of derivative liabilities pursuant  to extinguishment of Series A Preferred Stock   (37,888)
      
Balance at December 31, 2021, 2022 and 2023    
Schedule of derivative components series A preferred stock

 

   
Derivative components Day 1 Fair Value December 31, 2020
Risk-free rate for term (%) 0.18 0.17
Volatility (%) 115.39 126.10
Remaining terms (Years) 3.0 3.0
Stock price ($ per share) 0.04 0.29