XML 35 R27.htm IDEA: XBRL DOCUMENT v3.23.4
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2023
Nature of Business and Organization [Abstract]  
Schedule of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis The following tables represent the fair value hierarchy of the Company’s financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2023:
   As of June 30, 2023 
   Fair Value Measurement at the Reporting Date using 
   Quoted
price
in active
markets for
identical
assets
Level 1
   Significant
other
observable
inputs
Level 2
   Significant
unobservable
inputs
Level 3
   Total 
Financial liabilities:                
Put option liability from Smartconn acquisition  $
          -
   $
             -
   $16,901,363   $16,901,363 
Put option liability from Boxinrui acquisition   
-
    
-
    28,162,041    28,162,041 
Convertible loan             6,639,622    6,639,622 
Total  $
-
   $
-
   $51,703,026   $51,703,026 
Schedule of Fair Value Measurement The major assumptions used in the binomial model are as follows:
  

January 5,
2023

  

June 30,
2023

 
Risk-free interest rate   4.4%   5.06%
Share price  $0.11   $0.03 
  

March 28,
2023

  

June 30,
2023

 
Risk-free interest rate   3.98%   4.94%
Share price  $0.09   $0.03 
Schedule of Recurring Basis using Significant Unobservable Inputs The following is a reconciliation of the beginning and ending balances for put options measured at fair value on a recurring basis using significant unobservable inputs (Level 3) as of June 30, 2023 and December 31, 2022:
   June 30,   December 31, 
   2023   2022 
         
Opening balance  $
-
   $
         -
 
Issuance of put option liability from Smartconn acquisition   10,969,850    
-
 
Issuance of put option liability from Boxinrui acquisition   17,171,609      
Loss on change in fair value of put options   16,921,945    
-
 
Total  $45,063,404   $
-
 
   June 30,   December 31, 
   2023   2022 
         
Opening balance  $9,079,966   $2,251,832 
Issuance of convertible note   
-
    7,979,983 
Loss on change in fair value of convertible notes   530,501    2,448,936 
Accrued interest   157,607    195,139 
Conversion of convertible notes   (3,128,452)   (3,795,924)
Total  $6,639,622   $9,079,966 
Schedule of Estimated Useful Lives The estimated useful lives are as follows:
   Useful Life
Office equipment, fixtures and furniture  3-10 years
Automobiles  5-8 years
Capitalized development costs and software acquired  5-10 years
Computer equipment  5 years
Buildings  28 years