XML 28 R19.htm IDEA: XBRL DOCUMENT v3.22.1
SHARE CAPITAL (Tables)
3 Months Ended
Mar. 31, 2022
Equity [Abstract]  
SCHEDULE OF TRANSACTIONS ON SHARE CAPITAL

 

   Number of Shares   Unit Price   Fair Value 
Outstanding as of January 1, 2021   10,842,079         762,000 
Shares issued for private placement (i)(ii)(iii)   3,581,880    0.10    358,188 
Shares issued for debt settlement (iv)   2,306,120    0.10    230,612 
Shares issued to Officers and Consultants as compensation (v)   3,050,000    0.10    305,000 
Outstanding as of December 31, 2021   19,780,079         1,655,800 
    -         - 
Outstanding as of March 31, 2022   19,780,079         1,655,800 

 

(i) On February 8, 2021, the Company completed a private placement with total proceeds of $20,000 and issued 200,000 units at a price of $0.10 per unit. Each Unit consists of one common share and one common share purchase warrant (“Warrant”). Each Warrant entitles the holder thereof to acquire one common share at a price of $0.25 for a period of 36 months from the issuance date.
   
(ii) On July 8, 2021, the Company completed a private placement with total proceeds of $100,000 and issued 1,000,000 units at a price of $0.10 per unit. Each Unit consists of one common share and one common share purchase warrant (“Warrant”). Each Warrant entitles the holder thereof to acquire one common share at a price of $0.25 for a period of 36 months from the issuance date.

 

 

(iii) On September 28, 2021, the Company completed a private placement for total proceeds of $238,188 and issued 2,381,880 units at a price of $0.10 per unit. Each Unit consists of one common share and one common share purchase warrant (“Warrant”). Each Warrant entitles the holder thereof to acquire one common share at a price of $0.25 for a period of 24 months from the issuance date.
   
(iv) During the year ended December 31, 2021, the Company settled accounts payable with key management personnel for an aggregate amount of $76,000 by issuing 760,000 common shares at a price of $0.10 per share. And the Company settled loan payable of $154,612 (CNY 1,000,000) by issuing 1,546,120 common shares at a price of $0.10 per share, which the loan was owed by Smarten.
   
(v) During the year ended December 31, 2021, the Company issued 1,050,000 common shares to compensate certain directors, officers and consultants at a price of $0.10 per share. At the same time, the Company issued 2,000,000 common shares at a price of $0.10 to 2 key team members as a retainer bonus.
SCHEDULE OF CHANGE IN WARRANTS AND OUTSTANDING WARRANTS

The following table shows the change in warrants and outstanding warrants.

 

   Number of Warrants   Exercise Price   Fair Value   Weighted Average Remaining Life (Years)   Expiry Date
Outstanding as of December 31, 2019   100,000    1.00    35,457    -   January 13, 2022
                        
Issued for private placement   1,000,000    0.25    29,415    1.75   December 28, 2023
Outstanding as of December 31, 2020   1,100,000         64,872         
                        
Issued for private placement   200,000    0.25    6,052    1.85   February 5, 2024
Issued for private placement   1,000,000    0.25    30,810    2.27   July 7, 2024
Issued for private placement   2,381,880    0.25    66,529    1.49   September 26, 2023
Outstanding as of December 31, 2021   4,681,880         168,263         
                        
Warrants expired   (100,000)   1.00    (35,457)   -    
Outstanding as of December 31, 2020   4,581,880         132,806    1.73