XML 47 R28.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2023
Summary of Significant Accounting Policies [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 December 31, 2023:
   As of December 31, 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  $
   -
   $
-
   $
-
   $
-
 
Put option liability from Boxinrui acquisition   
-
    
    -
    
-
    
-
 
Convertible loan   
-
    
-
    5,020,633    5,020,633 
Total  $
-
   $
-
   $5,020,633   $5,020,633 
Schedule of Fair Value Measurement The major assumptions used in the binomial model are as follows:
   January 5,
2023
   December 31,
2023
 
Risk-free interest rate   4.4%       -%
Underlying share price  $26.40   $
-
 
Volatility   74.49%   
-
 
Exercise Price   $25.68~120.00   $
-
 
Option life (years)   2    
-
 

 

   March 28,
2023
   December 31,
2023
 
Risk-free interest rate   3.98%       -%
Underlying share price  $20.90   $
-
 
Volatility   73.53%   
-
 
Exercise Price  $22.38~72.00   $
-
 
Option life (years)   2    
-
 
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 December 31, 2023 and 2022:
   December 31,   December 31, 
   2023   2022 
         
Opening balance  $
-
   $
      -
 
Loss on change in fair value of put options from Smartconn acquisition   30,938,757    
-
 
Loss on change in fair value of put options from Boxinrui acquisition   40,067,358    
 
 
Shares issued   (71,006,115)   
-
 
Total  $
-
   $
-
 
   December 31,   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   21,166    2,448,936 
Accrued interest   297,954    195,139 
Cash repaid   (1,250,000)   
-
 
Conversion of convertible notes   (3,128,453)   (3,795,924)
Total  $5,020,633   $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
Computer equipment  5 years
Buildings  28 years
   Useful Life
Capitalized development costs  5 years
Purchased software  5 years
Software from business combinations  10 years