XML 83 R42.htm IDEA: XBRL DOCUMENT v3.25.1
Shareholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2024
Shareholders’ Equity [Abstract]  
Schedule of Assumptions Used to Value the Warrants The assumptions used to value the warrants were as follows:
  

As of
issue date

(Jan 2,
2024)

 
Share price  $1.4 
Exercise price  $2.9869 
Interest rate   3.93%
Time to maturity   5 years 
Volatility   59%
Schedule of Warrants Activity

A summary of warrants activity for the December 31, 2024 was as follows:

 

   Number of
warrants
   Weighted
average
exercise
price
per
share
   Weighted
average
life
   Expiration
dates
 
       US$
per share
   Years     
Balance of warrants outstanding as of December 31, 2023   
-
    
-
    
          -
    
-
 
- warrants issued in connection with the convertible loans   1,205,254    2.9869    4    January 2, 2029 
Balance of warrants outstanding and exercisable as of December 31, 2024   1,205,254    2.9869    4