XML 33 R21.htm IDEA: XBRL DOCUMENT v3.25.2
COMMON STOCK, PREFERRED STOCK AND WARRANTS (Tables)
6 Months Ended
Jun. 30, 2025
COMMON STOCK, PREFERRED STOCK AND WARRANTS  
Schedule of share price and the inputs used to estimate the fair value of the warrants

Stock price

Warrant term
(in years)

Expected volatility

Risk-free interest rate

Dividend rate

June 6, 2025 - Issuance

$

54.50

2.50

99.95

%

4.03

%

0.00

%

June 9, 2025

43.25

2.49

99.95

4.03

0.00

June 11, 2025 - Pre-reset

55.50

2.49

99.95

4.03

0.00

June 11, 2025 - Post-reset

55.50

2.49

99.95

4.03

0.00

June 12, 2025

30.03

2.48

99.95

4.03

0.00

June 13, 2025

25.45

2.48

99.95

4.03

0.00

June 16, 2025 - Pre-reset

18.78

2.47

99.95

4.03

0.00

June 16, 2025 - Post-reset

18.78

2.47

99.95

4.03

0.00

June 17, 2025

15.48

2.47

99.95

4.03

0.00

June 18, 2025

18.02

2.47

99.95

4.03

0.00

June 20, 2025

$

16.50

2.46

99.95

%

4.03

%

0.00

%

    

June 30, 

December 31, 

 

    

2025

2024

 

Stock price

$

9.10

$

502.73

Warrant term (in years)

 

2.11

 

2.61

Expected volatility

 

153.01

%

 

98.92

%

Risk-free interest rate

 

3.72

%

 

4.26

%

Dividend rate

 

0.00

%

 

0.00

%