v3.26.1
STOCKHOLDERS EQUITY (Tables)
9 Months Ended
Sep. 30, 2025
STOCKHOLDERS EQUITY  
Schedule of Warrants Activity

 

 

Warrants Outstanding

 

 

Weighted

 

 

 

 

 

 

Number of

 

 

Weighted

Average

 

 

Average

Remaining life

 

 

Fair value

 

 

 

Warrants

 

 

Exercise Price

 

 

(years)

 

 

on Grant Date

 

Outstanding, December 31, 2024

 

 

-

 

 

$-

 

 

 

-

 

 

 

 

Granted

 

 

13,116,256

 

 

 

3.828

 

 

 

2.25

 

 

 

35,419,867

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding, September 30, 2025

 

 

13,116,256

 

 

$3.828

 

 

 

1.91

 

 

$24,327,803

 

Schedule of Estimated Fair Values of Liabilities Measured on Recurring Basis

 

 

Nine Months ended

 

 

 

September 30,

 

 

 

2025

 

Term

 

 1.00 - 5.51 years

 

Expected average volatility

 

191% - 335%

 

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

3.74% - 4.08%