WARRANTS
12 Months Ended
Dec. 31, 2021
Guarantees and Product Warranties [Abstract]  
WARRANTS

Note 10     WARRANTS

 

On April 1, 2021, the Company entered in a securities purchase agreement with certain investors for an aggregate of 80,000 shares of its preferred stock at a per share purchase price of $2.50. As part of the transaction, the investors received one Class C warrant and one Class D warrant for the subscription of each preferred share. The Class C warrants consist of the right to purchase up to 80,000 shares of the Company’s common stock at an exercise price of $2.50 per share exercisable for 36 months from the date of inception. The Class D warrants consist of the right to purchase up to 80,000 shares of the Company’s common stock at an exercise price of $5.00 per share exercisable for 36 months from the date of inception. The subscription was completed on August 10, 2021.

 

On September 27, 2021 the Company entered into another securities purchase agreement with the same investors, pursuant to which the Company issued in a registered direct offering, an aggregate of 48,000 shares of common stock of the Company at a per share purchase price of $2.50. In addition, the investors also received one Class C warrant and one Class D warrant for the subscription of each preferred share. The Class C warrants consist of the right to purchase up to 80,000 shares of the Company’s common stock at an exercise price of $2.50 per share exercisable for 36 months from the date of inception. The Class D warrants consist of the right to purchase up to 80,000 shares of the Company’s common stock at an exercise price of $5.00 per share exercisable for 36 months from the date of inception.

               
Appraisal Date (Inception Date)  

C Warrant
August 10,

2021

   

D Warrant
August 10,

2021

 
    (Unaudited)     (Unaudited)    
    $     $  
Market price per share (USD/share)     1.47       0.66  
Exercise price (USD/price)     2.50       5.00  
Risk free rate     0.14 %     0.14 %
Dividend yield     0.00 %     0.00 %
Expected term/ Contractual life (years)     1.39       1.39  
Expected volatility     56.36 %     56.36 %
                             

 

Appraisal Date (Inception Date)   C Warrant
September 27,
2021
    D Warrant
September 27,
2021
 
    (Unaudited)          
    $     $  
Market price per share (USD/share)     1.71       0.73  
Exercise price (USD/price)     2.50       5.00  
Risk free rate     0.15 %     0.15 %
Dividend yield     0.00 %     0.00 %
Expected term/ Contractual life (years)     1.26       1.26  
Expected volatility     52.93 %     52.93 %
                         

 

The following is a reconciliation of the beginning and ending balances of warrants liability measured at fair value on a recurring basis using Level 3 inputs:

               
    December 31,
2021
    December 31,
2020
 
    $     $  
Balance at the beginning of period            
Warrants issued to investors     287,520        
Warrants redeemed            
Fair value change of warrants included in earnings     24,800        
Total     312,320        

 

The following is a summary of the warrant activity:

                 
   

Number of

Warrants

   

Average

Exercise Price

   

Weighted

Average

Remaining

Contractual

Term in

Years

 
                   
Outstanding at January 1, 2021                  
Exercisable at January 1, 2021                  
Granted     256,000       3.75       3.00  
Exercised / surrendered                  
Expired                  
Outstanding at December 31, 2021     256,000       3.75       2.66  
Exercisable at December 31, 2021     256,000       3.75       2.66