XML 37 R23.htm IDEA: XBRL DOCUMENT v3.23.1
SHARE WARRANT OBLIGATIONS (Tables)
3 Months Ended
Mar. 31, 2023
Subclassifications of assets, liabilities and equities [abstract]  
Disclosure of Fair Value Assumptions The fair value of the Warrant was determined using the Black-Scholes option pricing model taking into account the following assumptions:
March 31, 2023December 31, 2022
Exercise price ($)5.665.66
Share price ($)1.862.24
Volatility (%)47%43%
Risk-free interest rate (%)3.00%3.38%
Expected warrant life (years)5.255.50
The fair value of the public warrants was determined using their market trading price as follows:
March 31, 2023December 31, 2022
Warrant price ($)0.230.45
The fair value of the 2022 Warrants was determined using their market trading price as follows:
March 31, 2023December 31, 2022
Warrant price ($)0.590.70
Explanation of Significant Changes in Contract Assets and Share Warrant Obligation
The Group has recognized the following contract asset and share warrant obligation:
March 31, 2023December 31, 2022
$$
Contract asset
Beginning Balance 13,211,00614,113,415
Foreign currency translation adjustment10,739(902,409)
Ending Balance 13,221,74513,211,006
Share warrant obligation
Beginning Balance2,172,26930,871,444
Fair value adjustment(552,273)(28,281,579)
Foreign currency translation adjustment(5,609)(417,596)
Ending Balance1,614,3872,172,269
Disclosure of Fair Value of Private Warrants
The fair value of the private warrants was determined using the Black-Scholes option pricing model taking into account the following assumptions:
March 31, 2023December 31, 2022
Exercise price ($)11.5011.50
Share price ($)1.862.24
Volatility (%)55%50%
Risk-free interest rate (%)3.49%3.68%
Expected warrant life (years)3.083.33
The fair value of the warrant on the date of issuance was determined using the Black-Scholes option pricing model taking into account the following assumptions:
January 17, 2023December 16, 2022
Exercise price ($)2.802.80
Share price ($)2.492.54
Volatility (%)45.13%44.46%
Risk-free interest rate (%)2.95%3.07%
Expected warrant life (years)5.005.00
Disclosure of Warrant Obligations
The Group has recognized the following warrant obligations:
Public warrantsPrivate warrantsTotal
$$$
Beginning balance at January 1, 20237,075,767914,8817,990,648
Fair value adjustment(3,195,721)(257,289)(3,453,010)
Foreign currency translation adjustment14,789 (1,559)13,230 
Balance at March 31, 20233,894,835656,0334,550,868
7 - SHARE WARRANT OBLIGATIONS (CONTINUED)
7.2 Warrants issued as part of the business combination transaction (continued)
Public warrantsPrivate warrantsTotal
$$$
Beginning balance at January 1, 202242,961,67532,392,81575,354,490
Fair value adjustment(35,011,131)(31,200,119)(66,211,250)
Exercised(348)— (348)
Foreign currency translation adjustment(874,429)(277,815)(1,152,244)
Balance at December 31, 20227,075,767914,8817,990,648
The Group has recognized the following warrant obligation:
March 31, 2023December 31, 2022
$
Beginning balance at January 1, 202313,080,64619,913,196
Additions2,907,226 — 
Fair value adjustment(1,739,613)(6,975,357)
Foreign currency translation adjustment(29,672)142,807 
Balance at March 31, 202314,218,58713,080,646