CONVERTIBLE LOANS AND WARRANTS | NOTE 4 - CONVERTIBLE LOANS AND WARRANTS The following table summarizes fair value measurements by level as of June 30, 2023 and December 31, 2022 measured at fair value on a recurring basis: SCHEDULE OF FAIR VALUE RECURRING BASIS December 31, 2022 Level 1 Level 2 Level 3 Total In U.S. dollars in thousands Assets None - - - - Liabilities Convertible Loans - - 2,257 2,257 Warrants - 24 24 June 30, 2023 Level 1 Level 2 Level 3 Total In U.S. dollars in thousands Assets None - - - - Liabilities Convertible Loans - - 1,687 1,687 Warrants - 231 231 The Convertible Loans changes consist of the following as of June 30, 2023 and December 31, 2022: SCHEDULE OF CONVERTIBLE LOANS AT FAIR VALUE June 30, 2023 December 31, 2022 Convertible Loans at Fair Value June 30, 2023 December 31, 2022 $000 Opening Balance 2,257 2,492 Additional convertible loans (a) 153 526 Repayment of convertible loan (b) - (18 ) Conversion of convertible loan (c) (243 ) - Change in fair value of convertible loans liability (480 ) (743 ) Closing balance 1,687 2,257 (a) During the six months ended June 30, 2023, and the year ended December 31, 2022, the Company received a principal amount of $ 152,750 526,826 The amount received during the period is convertible at a price equal 65% of the lowest trading price during the (10) days prior to the conversion date, with 35% discount. (b) During the six months ended June 30, 2023, and the year ended December 31, 2022, the Company repaid nill 17,500 (c) During the six months ended June 30, 2023, and the year ended December 31, 2022, a total amount of $ 242,538 0 19,390,359 APPYEA INC. NOTES TO THE FINANCIAL STATEMENTS NOTE 4 - CONVERTIBLE LOANS AND WARRANTS (cont.) The estimated fair values of the Convertible loans were measured according to the Monte Carlo Model using the following assumptions: SCHEDULE OF FAIR VALUES OF WARRANTS AND CONVERTIBLE LOAN ASSUMPTION USED As of June 30, As of December 31, 2023 2022 Expected term (in years) 1 1.5 0.5 Expected average (Monte Carlo) volatility 171 % 169 % Expected dividend yield - - Risk-free interest rate 5.2 5.4 % 4.8 % WACC 30 % 30 % The following table summarizes information relating to outstanding and exercisable warrants as of December 31, 2022: SUMMARIZES RELATING TO OUTSTANDING AND EXERCISABLE WARRANTS Warrants Outstanding and Exercisable Number of Weighted Average Remaining Contractual life Weighted Average Valuation as of Warrants (in years) Exercise Price December 31, 2022 300,000 2.9 0.043 $ 11,351 300,000 3.35 0.043 $ 11,679 8,334 2.9 0.6 $ 230 32,500 3.35 0.6 $ 992 The following table summarizes information relating to outstanding and exercisable warrants as of June 30, 2023: Warrants Outstanding and Exercisable Number of Weighted Average Remaining Contractual life Weighted Average Valuation as of Warrants (in years) Exercise Price June 30, 2023 300,000 2.41 0.022 $ 1,794 300,000 2.86 0.022 $ 1,955 8,334 2.41 0.6 $ 23 32,500 2.86 0.6 $ 116 7,000,000 * 1.00 0.04 $ 227,014 During the quarter the company issued a new warrant to an Additional Third Party Note holder. See Note 6-H. APPYEA INC. NOTES TO THE FINANCIAL STATEMENTS NOTE 4 - CONVERTIBLE LOANS AND WARRANTS (cont.) The estimated fair values of the Warrants were measured according to the data as follows: SCHEDULE OF FAIR VALUES OF WARRANTS AND CONVERTIBLE LOAN ASSUMPTION USED As of June 30, As of December 31, 2023 2022 Expected term 2.41 2.86 2.9 3.35 Expected average volatility 172.17 174 % 179 % Expected dividend yield - - Risk-free interest rate 4.54 4.74 % 4.09 4.15 % Common Stock Market Value $ 0.009 $ 0.043 |