XML 37 R26.htm IDEA: XBRL DOCUMENT v3.26.1
Warrant and Derivative Liabilities (Tables)
3 Months Ended
Mar. 31, 2026
Warrant and Derivative Liabilities [Abstract]  
Schedule of Activity for the Contingent Warrant Liabilities, Using Unobservable Level 3 Inputs

The following table summarizes the activity for the contingent warrant liabilities, using unobservable Level 3 inputs, for the three months ended March 31, 2026:

 

   Contingent
Warrant
Liability
 
Balance at December 31, 2025   26,590 
Change in fair value   (1,612)
Balance at March 31, 2026  $24,978 
Schedule of Inputs Used to Determine the Fair Value of the Derivative and Warrant Liabilities

The table below shows the inputs used to determine the fair value of the derivative liabilities:

 

   As of 
   March 31,   March 31,   December 31,   December 31, 
   2026   2026   2025   2025 
   Closing
Scenario
   Non-closing
Scenario
   Closing
Scenario
   Non-closing
Scenario
 
Expected term (years)   2.48    2.48    2.75    2.73 
Expected volatility   150.00%   150.00%   150.00%   150.00%
Expected dividend yield   0.00%   0.00%   0.00%   0.00%
Risk-free interest rate   3.78%   3.78%   3.50%   3.50%
Probability   40.00%   60.00%   40.00%   60.00%

The table below shows the inputs used to determine the fair value of the derivative liabilities:

 

   As of 
   March 31,   March 31,   December 31,   December 31, 
   2026   2026   2025   2025 
   Closing
Scenario
   Non-closing
Scenario
   Closing
Scenario
   Non-closing
Scenario
 
Expected term (years)   2.5    2.5    2.73    2.75 
Expected volatility   150.00%   150.00%   150.00%   150.00%
Expected dividend yield   0.00%   0.00%   0.00%   0.00%
Risk-free interest rate   3.78%   3.78%   3.50%   3.50%
Probability   40.00%   60.00%   40.00%   60.00%
Schedule of Company’s Derivative Liabilities and Warrant Liabilities that are Measured at Fair Value on a Recurring Basis

The following table presents information about the Company’s derivative liabilities that are measured at fair value on a recurring basis as of March 31, 2026 and December 31, 2025, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

   Valuation
Level
  March 31,
2026
   December 31,
2025
 
            
Derivative liabilities  Level 3   

625,555

    4,581,333 
      $

625,555

   $4,581,333 

The following table presents information about the Company’s derivative liabilities that are measured at fair value on a recurring basis as of March 31, 2026 and December 31, 2025, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

   Valuation
Level
  March 31,
2026
   December 31,
2025
 
            
Derivative liabilities  Level 3   

331,424

    2,404,014 
      $

331,424

   $2,404,014 
Schedule of Change in the Fair Value of the Derivative Liabilities and Warrant Liabilities

The following table sets forth a summary of the change in the fair value of the derivative liabilities that are measured at fair value on a recurring basis for the three months ended March 31, 2026:

 

   Derivative
Liabilities
 
Balance, as of December 31, 2025   4,581,333 
Change in fair value   (3,955,778)
Balance, as of March 31, 2026  $

625,555

 

The following table sets forth a summary of the change in the fair value of the derivative liabilities that are measured at fair value on a recurring basis for the three months ended March 31, 2026:

 

   Derivative
Liabilities
 
Balance, as of December 31, 2025   2,404,014 
Change in fair value   

(2,072,590

)
Balance, as of March 31, 2026  $331,424