XML 43 R30.htm IDEA: XBRL DOCUMENT v3.26.1
WARRANTS (Tables)
3 Months Ended
Mar. 31, 2026
Warrants  
SCHEDULE OF FAIR VALUE OF WARRANT LIABILITY

The Company classifies its outstanding warrant liability within Level 3 of the fair value hierarchy, as the fair value is determined using the Black-Scholes option-pricing model with unobservable inputs. The following assumptions were used to estimate the fair value of the warrant liability as of March 31, 2026:

 

SCHEDULE OF FAIR VALUE OF WARRANT LIABILITY

   Three Months Ended 
   March 31, 
   2026 
Expected stock price  $0.29 
Exercise price  $22.50 
Remaining contractual term (years)   1.52 
Expected volatility   88.79%
Risk-free interest rate   4.70%
Expected dividend yield   0.00%
SCHEDULE OF CHANGE IN WARRANT LIABILITY

Changes in the fair value of the warrant liability, which is measured on a recurring basis using Level 3 inputs, for the three months ended March 31, 2026, were as follows:

 

SCHEDULE OF CHANGE IN WARRANT LIABILITY

   Warrant 
   Liability 
Outstanding as of December 31, 2025  $10,914 
Change in fair value   (10,910)
Rounding off   (4)
Outstanding as of March 31, 2026  $- 
SCHEDULE OF OUTSTANDING AND EXERCISABLE WARRANTS

The Company’s outstanding and exercisable warrants, as of March 31, 2026, are presented below:

 

   Number Outstanding   Weighted Average Exercise Price   Contractual Life
In Years
   Intrinsic
Value
 
Warrants outstanding as of December 31, 2025   177,536   $22.50    1.76   $      - 
Warrants granted   -    -    -    - 
Warrants forfeited, expired, cancelled   -    -    -    - 
Warrants exercised   -    -    -    - 
Warrants outstanding as of March 31, 2026   177,536   $22.50    1.52    - 
Warrants exercisable as of March 31, 2026   177,536   $22.50    1.52    -