XML 52 R41.htm IDEA: XBRL DOCUMENT v3.25.3
Warrants (Tables)
9 Months Ended
Sep. 30, 2025
Warrants  
Schedule of warrant activity
               
   Warrants   Weighted-Average Remaining Contractual Life   Weighted-Average Exercise Price per Share 
Outstanding at December 31, 2024   25,734,752    1.16   $2.19 
Granted            
Exercised   (1,462,000)       0.01 
Expired   (121,809)       3.60 
Forfeitures            
Outstanding at September 30, 2025   24,150,943    2.85   $2.32 
                
Exercisable at September 30, 2025   24,150,943    2.85   $2.32 
Schedule of assumptions
   
   May 13, 2025
Market Price  $0.65
Exercise Price  $0.57
Dividend Yield  %
Volatility  86.3%
Risk-free Interest Rate  4.1%
Expected Life of Warrants  5.00

 

The fair value of the outstanding Series A derivative warrants was determined by using the BSM option pricing model based on the following assumptions as of December 31, 2024:

   December 31, 2024
Market Price  $0.59
Exercise Price  $0.57
Dividend Yield  %
Volatility  101.6%
Risk-free Interest Rate  4.0%
Expected Life of Warrants  5.00

 

The fair value of the outstanding Series B derivative warrants, prior to their reclassification to equity, was determined by using the BSM option pricing model based on the following assumptions as of May 13, 2025:

   May 13, 2025
Market Price  $0.65
Exercise Price  $0.57
Dividend Yield  %
Volatility  68.9%
Risk-free Interest Rate  4.1%
Expected Life of Warrants  1.50

 

The fair value of the outstanding Series B derivative warrants was determined by using the BSM option pricing model based on the following assumptions as of December 31, 2024:

   December 31, 2024
Market Price  $0.59
Exercise Price  $0.57
Dividend Yield  %
Volatility  82.5%
Risk-free Interest Rate  4.0%
Expected Life of Warrants  1.50