XML 36 R25.htm IDEA: XBRL DOCUMENT v3.25.2
Stockholders’ Equity (Tables)
6 Months Ended
Jun. 30, 2025
Subsidiary, Sale of Stock [Line Items]  
Schedule of Fair Value of Instruments Issued in Offering

 

   Allocated
Amount
 
Common shares  $72,108 
Prefunded warrants   2,398,831 
Common warrants   3,819,274 
Net proceeds  $6,290,213 
Schedule of Fair value of Warrants Valuation Assumption

In determining the fair values of the Pre-Funded Warrants, Common Warrants, and Placement Agent Warrants, the Company used a Black-Scholes Option Pricing model with the following assumptions:

 

   Pre-Funded
Warrants
   Common
Warrants
   Placement Agent
Warrants
 
Expected volatility   100%   103% - 121%   13%
Contractual term   1 year    11/2 – 51/2 years    51/2 years 
Risk-free interest rate   5.51%   4.57% - 5.51%   4.57%
Expected dividend yield   0%   0%   0%
Insider Private Placement [Member]  
Subsidiary, Sale of Stock [Line Items]  
Schedule of Fair Value of Instruments Issued in Offering

 

   Allocated Amount 
Common Shares  $258,000 
Pre-Funded Warrants  $321,000 
Regular Warrants  $470,000 
Net Proceeds  $1,049,000 
Schedule of Fair value of Warrants Valuation Assumption

In determining the fair values of the Pre-Funded Warrants, Regular Warrants, and Placement Agent Warrants, the Company used a Black-Scholes Option Pricing model with the following assumptions:

 

   Pre-Funded
Warrants
   Regular
Warrants
   Placement Agent
Warrants
 
Expected volatility   134%   96%   99%
Contractual/ expected term   1 month    7 years    5 years 
Risk-free interest rate   5.53%   3.91%   3.89%
Expected dividend yield   0%   0%   0%