XML 44 R22.htm IDEA: XBRL DOCUMENT
v3.26.1

Convertible Debt and Derivative Liability (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Debt Disclosure [Abstract] |
Schedule of Key Assumptions in Valuation Measurement | The following key assumptions were used in the valuation at each measurement date: Schedule of Key Assumptions in Valuation Measurement
Assumption |  | Issuance (Oct 24, 2025) |  | December 24, 2025 |  | December 31, 2025
Stock Price (VWAP) |  | $1.50 |  | $1.09 |  | $0.99
Volatility |  | ~65% |  | ~65% |  | ~65%
Risk-Free Rates |  | 3.4% – 4.5% |  | 3.5% – 4.6% |  | 3.4% – 4.7%
Valuation Technique |  | Monte Carlo Simulation |  | Monte Carlo Simulation |  | Monte Carlo Simulation
Schedule of Fair Value Derivative Liability | The fair value of the derivative liability of Notes I, Note II and Note III was estimated using the Monte Carlo Valuation model at issuance and each reporting period with the following assumptions: Schedule of Fair Value Derivative Liability
|  | December 31, 2024 |
Dividend Rate |  |  | - |
Term |  |  | 0.13 |
Volatility |  |  | 90 | %
Risk-free rate |  |  | 5.00 | %
Derivative liability, measurement input |  |  | 60 | %
Schedule of Derivative Liability | A summary of activity of the derivative liabilities and the 2025 Notes, which represent the Level III fair value measurements, is presented below: Schedule of Derivative Liability
|  | Derivative Liability |  |  | 2025 Notes |
Balance at December 31, 2023 |  | $ | 1,505,398 |  |  | $ | - |
Fair value change |  |  | 53,257 |  |  |  | - |
Extinguishment of derivative liability - Note II |  |  | (1,359,362 | ) |  |  | - |
Fair value at issuance on April 29, 2024 - Senior Secured Note |  |  | 407,494 |  |  |  | - |
Repayment of derivative liability |  |  | (606,787 | ) |  |  | - |
Fair value at issuance |  |  | 407,494 |  |  |  |  |
Balance at December 31, 2024 |  | $ | - |  |  | $ | - |
Derivative liability Balance |  | $ | - |  |  |  |  |
Issuance of the 2025 Notes |  |  | - |  |  |  | 5,580,000 |
Fair value change |  |  | - |  |  |  | (281,932 | )
Balance at December 31, 2025 |  | $ | - |  |  | $ | 5,298,068 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique used to measure similar asset in prior period by class of asset or liability on non-recurring basis. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnNonrecurringBasisValuationTechniquesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the location and amount of derivative instruments and nonderivative instruments designated as hedging instruments reported before netting adjustments, and the amount of gain (loss) on derivative instruments and nonderivative instruments designated and qualified as hedging instruments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4CC -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4CC Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4C -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4C Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4A -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4A Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4A -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4A Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4E -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4E + Details
Name: | us-gaap_ScheduleOfDerivativeInstrumentsGainLossInStatementOfFinancialPerformanceTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of derivative liabilities at fair value. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4E -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4E Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4A -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4A Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4B -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4B + Details
Name: | us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration