XML 54 R33.htm IDEA: XBRL DOCUMENT v3.26.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2025
Stockholders’ Equity [Abstract]  
Warrants Valuation Assumptions The pre-funded warrants and common warrants were valued at $4,230,000 and $5,324,301, respectively, using the following Black-Scholes assumptions:
             
    
Pre-funded
 warrants
    
Common
warrants
    
Underwriter
 warrants
 
                
Expected term (in years)
  4    4    4 
Risk‑free interest rate
  3.64%   3.64%   3.64%
Dividend yield    %   %   %
Expected volatility
  90.63%   90.63%   90.63%
Exercise price
 $0.0001    
$0.36- $0.5151
   $0.45 
Stock price
 $0.36    
$0.36- $0.5151
   $0.36 
Black-Scholes value
 $0.36    
$0.24-0.27
   $0.22 
Warrants Outstanding to Purchase Shares of Common Stock
As of December 31, 2025, the Company has warrants outstanding to purchase shares of common stock, which are all exercisable in whole or in part, with expiration dates as follows:
 
                 
Expiration date
  
2025
  
2024
Number of
warrants 
outstanding
    
 
Exercise
price
    
Number of
warrants 
outstanding
    
 
Exercise
price
 
April 2025
     —   $      55,177   $ 7.25 
December 2026
   128,934   $ 9.45     128,934   $ 9.45 
January 2027
   12,705   $ 9.45     12,705   $ 9.45 
April 2028
   68,809   $ 1.53     68,809   $ 1.53 
November 2028
   5,805,083   $ 1.18     5,805,083   $ 1.18 
June 2030
   105,726   $ 1.06       —   $  
August 2030
   13,409,168   
$
 0.36-.5151
       —   $  
November 2035
   49,135,689   
$
   0.81-1.10
       —   $  
Pre-funded warrants
   6,750,000    
no expiration
       —       — 
Total
   75,416,114           6,070,708