XML 162 R45.htm IDEA: XBRL DOCUMENT v3.26.1
WARRANTS (Tables)
12 Months Ended
Dec. 31, 2025
Offsetting Assets [Line Items]  
Schedule of assumptions used
       
    2025  
Exercise price     $1.50  
Risk free rate     3.72%  
Dividend yield     0%  
Expected term (year)     5  
Expected volatility     40.33%  
Schedule of warranty liability activity
        
   For the years ended December 31, 
   2025   2024 
   $   $ 
Fair value at the beginning of period   76,847    874,116 
Fair value change of warrants included in earnings   (50,988)   (797,269)
Fair value at the end of period   25,859    76,847 
Schedule of warrant activity
               
  

Number of

Warrants

  

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Term in

Years

 
             
Outstanding and exercisable at January 1, 2024   1,100,000    1.04    2.31 
Exercised   (280,000)   0.75      
Outstanding and exercisable at December 31, 2024   830,000    1.14    1.31 
Granted   156,667    1.50      
Exercised   (320,000)   0.75      
Outstanding and exercisable at December 31, 2025   666,667    1.41    1.39 
IPO Warrant [Member]  
Offsetting Assets [Line Items]  
Schedule of assumptions used
          
   December 31,
2025
   December 31,
2024
 
Exercise price   1.925    1.925 
Risk free rate   3.47%    4.2% 
Dividend yield   0%    0% 
Expected term (year)   1.65    2.65 
Expected volatility   36.67%    36.25% 
Schedule of warrant activity
               
  

Number of

Warrants

  

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Term in

Years

 
             
Outstanding and exercisable at January 1, 2024   1,999,146    1.93    3.62 
Exercised   (15,276)   1.93      
Outstanding and exercisable at December 31, 2024   1,983,870    1.93    2.62 
Exercised   (3,039)   1.93      
Outstanding and exercisable at December 31, 2025   1,980,831    1.93    1.62