XML 63 R48.htm IDEA: XBRL DOCUMENT v3.26.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2025
Class of Stock [Line Items]  
SCHEDULE OF FAIR VALUE OF WARRANTS

The following assumptions were used in the Black-Scholes valuation model for options granted during the year ended December 31, 2025:

  

Volatility   138-163%
Risk-free interest rate   3.76% - 4.13%
Expected term (in years)   5.17-5.75 
Expected dividend yield   - 
Exercise price of common stock  $0.92 - $1.51 
SCHEDULE OF WARRANT ACTIVITY

A summary of all Warrant share activity as of and for the years ended December 31, 2025 and 2024 is presented below:

  

   Warrant Shares   Weighted-Average Remaining Life (Years)   Weighted-Average Exercise Price   Aggregate Intrinsic Value (in millions) 
Outstanding as of December 31, 2023   20,167    3.8   $348.70   $- 
Granted   414,494    4.6    18.90    1.0 
Expired   (119,605)   4.3    50.00    - 
Outstanding as of December 31, 2024   315,056    4.6    28.20    1.0 
Additions due to price protection adjustment   5,430,468    4.3    0.66    5.8 
Issued with Series G Preferred Stock units sold   389,490    4.0    0.66    0.4 
Granted   302,200    4.7    2.36    - 
Exercised   (25,000)   -    1.00    - 
Expired   (1,083)   -    (767.54)   - 
Outstanding as of December 31, 2025   6,411,131    4.1   $1.76   $6.4 
Warrant [Member]  
Class of Stock [Line Items]  
SCHEDULE OF FAIR VALUE OF WARRANTS

The estimated fair value of the new warrants issued in 2025 and 2024 was based on a combination of closing market trading price on the date of issuance for the public offering warrants, and the Black-Scholes option-pricing model, using the weighted average assumptions below:

 

   2025   2024 
Volatility   100-161%   100%
Risk-free interest rate   3.68 - 4.46%   4.29%
Expected term (in years)   4.00-5.00    4.83 
Expected dividend yield   -    - 
Grant-date fair value of common stock  $0.66 - $8.60   $4.76