v3.26.1
EMBEDDED DERIVATIVE IN CONVERTIBLE NOTE (Tables)
3 Months Ended
Mar. 31, 2026
Embedded Derivative In Convertible Note  
SCHEDULE OF FAIR VALUE MEASUREMENT OF EMBEDDED DERIVATIVE

 

Parameter  March 31, 2026   December 31, 2025   Source/Methodology
Current Stock Price  $0.0499   $0.0758   Observable market price
Conversion Price  $0.0379   $0.0692   Contractual terms
Volatility   105.26%   109.45%  Historical volatility of comparable companies
Risk-Free Rate   3.72%   3.59%  1.5-month (6-month)* U.S. Treasury yield
Time to Maturity   default    default   6 months*
Adjustment Multiplier   120%   120%  Contractual terms

 

* The number of months used in the calculation to estimate the value of the derivative debt.