XML 58 R41.htm IDEA: XBRL DOCUMENT v3.26.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
Schedule of assumptions
    
Company stock price on valuation date  $10.00 
Volatility   143.85% 
Risk free interest rate - 5 years   3.94% 
Risk free interest rate - 10 years   4.43% 
Dividend yield   0.00% 
Schedule of fair values and derived service periods
                    
   Daily VWAP $10   Daily VWAP $15   Daily VWAP $20   Daily VWAP $25   Daily VWAP $30 
Fair value - 5 year service period  $9.03   $9.02   $9.02   $9.02   $9.01 
Derived service period - years   N/A    0.20    0.38    0.56    0.69 
Fair value - 10 year service period  $9.82   $9.80   $9.80   $9.80   $9.80 
Derived service period - years   N/A    0.20    0.40    0.58    0.73 
Schedule of pre-funded common stock warrants
                
   Pre- Funded Common Stock Warrants 
   Shares   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Life in years(1)
   Intrinsic Value 
Outstanding at January 1, 2025   10,263   $0.00064           
Purchased   6,429,237   $0.00002           
Exercised   (2,525,962)  $0.00002           
Outstanding at December 31, 2025   3,913,538   $0.00002       $17,865,238 
Exercisable at December 31, 2025   3,913,538   $0.00002       $17,865,238 

 

  (1) Pre-funded warrants expire only upon exercise
Schedule of warrants activity
                
   Other Common Stock Warrants 
   Shares   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Life in years
   Intrinsic Value 
Outstanding at January 1, 2025   14,804   $4,158.33           
Granted/purchased   1,844,148   $12.42           
Exercised   (123,603)  $14.43           
Outstanding at December 31, 2025   1,735,349   $47.66    6.98   $ 
Exercisable at December 31, 2025   1,735,349   $47.66    6.98   $