| SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANTS |
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANTS
| Stock price | |
$ | 1.40
– 4.00 | |
| Exercise price | |
$ | 4.80 | |
| Expected volatility | |
| 521 -1,042 | % |
| Expected term (years) | |
| 3 | |
| Risk free rate | |
| 4.05 – 4.45 | % |
| Dividends | |
| 0 | % |
|
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANTS
| Stock
price |
|
$ |
1.40
– 4.00 |
|
| Exercise
price |
|
$ |
4.80 |
|
| Expected
volatility |
|
|
521
-1,042 |
% |
| Expected
term (years) |
|
|
3 |
|
| Risk
free rate |
|
|
4.05
– 4.45 |
% |
| Dividends |
|
|
0 |
% |
|
| SCHEDULE OF WARRANTS OUTSTANDING |
SCHEDULE OF WARRANTS OUTSTANDING
Exercise Price | | |
Expiration Date | | |
Quantity | |
Exercise Price | |
| | | | |
| | | |
| |
$ | 0.15 | | |
$ | 0.23 | | |
$ | 0.24 | |
| $ | 3.00 | | |
| 5/11/27 | | |
1,920,149 | |
| 1,920,149 | | |
| | | |
| | |
| $ | 3.00 | | |
| 12/10/27 | | |
150,750 | |
| 150,750 | | |
| | | |
| | |
| $ | 4.60 | | |
| 5/8/26 | | |
54,674 | |
| | | |
| 54,674 | | |
| | |
| $ | 4.60 | | |
| 9/18/26 | | |
2,500 | |
| | | |
| 2,500 | | |
| | |
| $ | 4.80 | | |
| 11/17/26 | | |
6,250 | |
| | | |
| | | |
| 6,250 | |
| $ | 4.80 | | |
| 12/8/26 | | |
6,250 | |
| | | |
| | | |
| 6,250 | |
| $ | 4.80 | | |
| 12/11/26 | | |
3,125 | |
| | | |
| | | |
| 3,125 | |
| $ | 4.80 | | |
| 2/28/27 | | |
508,333 | |
| | | |
| | | |
| 508,333 | |
| $ | 4.80 | | |
| 6/7/27 | | |
31,250 | |
| | | |
| | | |
| 31,250 | |
| $ | 4.80 | | |
| 8/10/28 | | |
10,000 | |
| | | |
| | | |
| 10,000 | |
| $ | 4.80 | | |
| 8/12/28 | | |
1,250 | |
| | | |
| | | |
| 1,250 | |
| $ | 4.80 | | |
| 8/12/28 | | |
1,250 | |
| | | |
| | | |
| ,250 | |
| | | | |
| | | |
2,695,781 | |
| 2,070,899 | | |
| 57,174 | | |
| 567,708 | |
|
SCHEDULE OF WARRANTS OUTSTANDING
| Exercise | | |
Expiration | |
| |
| Price | | |
Date | |
Quantity | |
| $ | 3.00 | | |
5/11/27 | |
| 10,720 | |
| $ | 3.00 | | |
11/29/27 | |
| 1,916,325 | |
| $ | 3.00 | | |
12/10/27 | |
| 150,750 | |
| $ | 4.60 | | |
5/8/26 | |
| 54,674 | |
| $ | 4.80 | | |
8/14/26 | |
| 33,750 | |
| $ | 4.80 | | |
11/17/26 | |
| 6,250 | |
| $ | 4.80 | | |
12/8/26 | |
| 6,250 | |
| $ | 4.80 | | |
12/11/26 | |
| 3,125 | |
| $ | 4.80 | | |
3/28/27 | |
| 508,344 | |
| $ | 4.80 | | |
6/7/27 | |
| 37,500 | |
| $ | 4.80 | | |
9/5/27 | |
| 3,125 | |
| | | | |
| |
| 2,730,812 | |
|