XML 125 R26.htm IDEA: XBRL DOCUMENT v3.25.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2025
Dec. 31, 2024
SCHEDULE OF FAIR VALUE OF STOCK COMPENSATION  

 

ALTANINE, INC. [Member]    
SCHEDULE OF FAIR VALUE OF STOCK COMPENSATION

The Company elects to account for forfeitures as they occur. As such, compensation cost previously recognized for an unvested award that is forfeited because of the failure to satisfy a service condition is revised in the period of forfeiture. During the nine months ended September 30, 2025, and 2024, the Company used the following inputs to measure the fair value of each stock-based award:

  

   For Nine Months Ending September 30, 
   2025   2024 
         
Expected term (years)   3.505.75    - 
Exercise price  $0.33    - 
Expected volatility   28.67%   - 
Expected dividends   None    None 
Risk-free interest rate   3.9%-4.1%    - 
Forfeitures   None    None 

The Company measures the fair value of stock compensation using the Black-Scholes option method using the following input variables:

 

 

Expected term (years)   5.13 - 6.25 
Exercise price  $0.33 
Expected volatility   28.67%
Expected dividends   None
Risk-free interest rate   5.44%

Forfeitures

   None 
SCHEDULE OF SIGNIFICANT UNOBSERVABLE INPUTS  

The following table presents balances of the liabilities with significant unobservable inputs (Level 3) as of December 31, 2024:

 

SCHEDULE OF SIGNIFICANT UNOBSERVABLE INPUTS  

   (Level 1)   (Level 2)   (Level 3)   Total 
   Fair Value Measurements at December 31, 2024, Using 
   Quoted Prices in
Active
Markets for
   Significant
Other
   Significant     
   Identical
Assets
   Observable
Inputs
   Unobservable
Inputs
     
   (Level 1)   (Level 2)   (Level 3)   Total 
                 
Warrant liability  $-   $-   $601,537   $601,537 
Total  $-   $-   $601,537   $601,537 

 

The following table presents changes of the warrant liability with significant unobservable inputs (Level 3) for the year ended December 31, 2024:

 

   Warrant 
   Liability 
Balance, December 31, 2023  $- 
      
Issuance of warrant   644,490 
Change in estimated fair value   (42,953)
      
Balance, December 31, 2024  $601,537 
SCHEDULE OF WARRANTS LIABILITY  

The Company measures the warrants liability using the Black-Scholes option valuation model using the following assumptions:

 

SCHEDULE OF WARRANTS LIABILITY 

   For Years Ending December 31,
   2024  2023 
        
Expected term (years)  5.00   - 
Exercise price  $0.40   - 
Expected volatility  28.67%   - 
Expected dividends  None   - 
Risk-free interest rate  4.37%   - 
Forfeitures  None   - 
SCHEDULE OF FUTURE AMORTIZATION EXPENSE  

 

Years Ending December 31,    
2025  $593,628 
2026   593,628 
2027   593,628 
2028   593,628 
2029   593,628 
Thereafter   6,678,310 
      
TOTAL  $9,646,450 
SCHEDULE OF DILUTED NET LOSS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS

Dilutive common stock equivalents include the dilutive effect of in-the-money stock equivalents, which are calculated based on the average share price for each period using the treasury stock method, excluding any common stock equivalents if their effect would be anti-dilutive. The following potentially dilutive securities were not included in the calculation of diluted net loss per share attributable to common shareholders of the Company because their effect would be antidilutive for the periods presented:

 

Three and Nine Months Ended 

September 30,

2025

  

September 30,

2024

 
         
Convertible preferred stock   1,657,000    - 
Total potentially dilutive shares   1,657,000    -