XML 49 R25.htm IDEA: XBRL DOCUMENT v3.24.1.u1
OPERATING LEASE RIGHT OF USE ASSET AND LEASE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2023
OPERATING LEASE RIGHT OF USE ASSET AND LEASE LIABILITIES  
Schedule of operating lease right of use assets

As of December 31, 2023 and 2022 operating lease right of use assets as follows:

 

 

 

 

 

 

As of

 

 

As of

 

 

 

December 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Balance as of December 31, 2022

 

$55,730

 

 

$41,090

 

Add: Addition of right of use assets

 

 

113,279

 

 

 

32,281

 

Less: accumulated amortization

 

 

(25,038)

 

 

(15,534)

Foreign translation differences

 

 

(2,428)

 

 

(2,107)

Balance as of December 31, 2023

 

$141,544

 

 

$55,730

 

Schedule of the operating lease liability

As of December 31, 2023 and 2022 operating lease liabilities as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

As of

 

 

 

December 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Balance as of beginning of the year

 

$56,775

 

 

$42,909

 

Add: Addition of lease liabilities

 

 

113,279

 

 

 

30,770

 

Less: gross repayment

 

 

(39,798)

 

 

(19,618)

Add: imputed interest

 

 

5,613

 

 

 

4,913

 

Foreign translation differences

 

 

(2,474)

 

 

(2,199)

Balance as of end of the year

 

 

133,395

 

 

 

56,775

 

Less: lease liabilities current portion

 

 

(34,632)

 

 

(16,569)

Lease liabilities non-current portion

 

$98,763

 

 

$40,206

 

Schedule of maturities of the operating lease obligation

As of December 31, 2023 and 2022, the maturities of the operating lease obligation are as follows:

 

 

 

 

 

 

 

 

 

 

As of

 

 

As of

 

 

 

December 31,

 

 

December 31,

 

Years ending December 31:

 

2023

 

 

2022

 

2023

 

 

-

 

 

 

16,569

 

2024

 

 

34,632

 

 

 

17,048

 

2025

 

 

30,304

 

 

 

11,209

 

2026

 

 

32,353

 

 

 

11,949

 

2027

 

 

22,361

 

 

 

-

 

2028

 

 

13,745

 

 

 

-

 

Total

 

$133,395

 

 

$56,775

 

Schedule of Amortization of Right of Use

Other information:

 

 

 

 

 

 

 

 

As of

 

 

As of

 

 

 

December 31,

 

 

December 31,

 

Cash paid for amounts included in the measurement of lease liabilities:

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Operating cash flow from operating leases

 

$76,620

 

 

$(126,686)

Right of use assets obtained in exchange for operating lease liabilities

 

 

141,544

 

 

 

55,730

 

Remaining lease term for operating leases (years)

 

 

4.5

 

 

 

4

 

Weighted average discount rate for operating leases

 

$6.53%

 

$6.40%

 

 

 

 

 

 

 

 

 

Lease expenses for the year ended December 31, 2023 and 2022 were $5,613 and $4,913 respectively.