XML 216 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
Summary of significant accounting policies (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Schedule of basic and diluted net loss per ordinary shares

The following tables provide the calculation of basic and diluted net loss per ordinary share for the three months and nine months ended September 30, 2024, and September 30, 2023:

 

 Schedule of basic and diluted net loss per ordinary shares

   2024   2023   2024   2023 
  

Three months ended

September 30,

  

Nine months ended

September 30,

 
   2024   2023   2024   2023 
                 
Numerator:                    
Net loss  $(4,961,006)  $(3,830,445)  $(11,810,167)  $(10,911,259)
                     
Denominator:                    
Weighted average ordinary shares outstanding   38,163,168    33,980,753    35,374,891    33,980,753 
                     
Basic and diluted net (loss) per share  $(0.13)  $(0.11)  $(0.33)  $(0.32)
                     
 
Schedule of fair assumptions of awards granted

For the awards granted on July 29, 2022, the following assumptions were used in the model:

 

Expected Volatility (26.65% to 42.32%)

 

Expected Dividend Yield (0%)

 

Expected Time to Liquidity (0.03 years to 2.03 years)

 

Exercise Price ($Nil)

 

Stock price at grant date ($6.22)

 

Weighted Average Fair Value of 1 Share ($5.78)

 
Schedule of computation of diluted loss per share

The following table conveys the number of shares that may potentially be dilutive ordinary shares in the future. The holders of these shares do not have a contractual obligation to share in the Company’s losses. The Company excluded the following potential ordinary shares, presented based on amounts outstanding at each period end, from the computation of diluted loss per share:

 

   September 30, 2024   September 30, 2023 
         
Warrants   17,932,892    - 
Convertible bonds (treasury stock method)   204,167    2,736,287 
 
Schedule of financial liability reported at fair value and measured on a recurring basis

The following table provides the financial liability reported at fair value and measured on a recurring basis at September 30, 2024:

Schedule of  financial liability reported at fair value and measured on a recurring basis

 

Description  Total   Level 1   Level 2   Level 3 
   September 30, 2024 
Description  Total   Level 1   Level 2   Level 3 
                     
Convertible Note  $1,750,000   $      -   $      -   $1,750,000 
 
Schedule of assumptions used in determining the fair value convertible note

The assumptions used in determining the fair value of the Company’s outstanding convertible note for the period ended September 30, 2024, is as follows:

Schedule of assumptions used in determining the fair value convertible note

 

   September 30, 2024 
     
Risk-free interest rate   3.81%
Volatility   37.42%
Expected life (years)   1.4 
 
InFint Acquisition Corporation [Member]    
Schedule of reconciliation of ordinary share subject to possible redemption  

The amount of Class A ordinary shares reflected on the balance sheet are reconciled in the following table:

 

Class A ordinary shares subject to possible redemption at January 1, 2022  $202,998,782 
Accretion of carrying value to initial redemption value   5,934,098 
Class A ordinary shares subject to possible redemption at December 31, 2022  $208,932,880 
Accretion of carrying value to initial redemption value   7,715,207 
Redemption of Class A Ordinary Shares   (133,124,975)
Class A ordinary shares subject to possible redemption at December 31, 2023  $83,523,112 
Schedule of basic and diluted net loss per ordinary shares  

The following table reflects the calculation of basic and diluted net loss per ordinary share (in dollars, except per share amounts):

 

   Class A   Class B   Class A   Class B 
   For the year ended December 31, 2023   For the year ended December 31, 2022 
   Class A   Class B   Class A   Class B 
Basic and diluted net income (loss) per ordinary share                     
Numerator:                     
Allocation of net income (loss)  $2,003,234   $1,165,646   $(860,883)  $(251,081)
Denominator:                     
Basic and diluted weighted average common shares    10,024,516    5,833,083    19,999,880    5,833,083 
Basic and diluted net income (loss) per ordinary share  $0.20   $0.20   $(0.04)  $(0.04)

Seamless Group Inc [Member]    
Schedule of fair assumptions of awards granted  

The Company estimates the fair value of awards using a binomial pricing model. The Company accounts forfeitures as they occur. For the awards granted on July 29, 2022, the following assumptions were used in the model:

 

Expected Volatility (39.84% to 43.74%)

 

Expected Dividend Yield (0%)

 

Expected Time to Liquidity (0.92 years to 2.92 years)

 

Exercise Price ($Nil)

 

Stock price at grant date ($6.55)

 

Weighted Average Fair Value of 1 Share ($5.73)

Schedule of depreciation of equipment and software straight line method  

Depreciation of equipment is calculated using the straight-line method with no residual values over their estimated useful lives, as follows:

 

Office equipment 10%
Furniture and fittings 10%
Renovation 10%
Signboard 10%
Computer peripherals 33%
Electrical installation 10%
Mobile phone 33%
Motor vehicle 20%
Air conditioners 10%
Store equipment 20%