XML 51 R39.htm IDEA: XBRL DOCUMENT v3.26.1
STOCKHOLDERS’ EQUITY (Tables)
3 Months Ended
Mar. 31, 2026
Class of Stock [Line Items]  
SCHEDULE OF WARRANT ACTIVITY

There were no new warrants issued during the three months ended March 31, 2026. A summary of all Warrant share activity as of and for the three months ended March 31, 2026 is presented below:

  

   Warrant Shares   Weighted-Average Remaining Life (Years)   Weighted-Average Exercise Price   Aggregate Intrinsic Value (in millions) 
Outstanding as of December 31, 2024   315,056    4.6   $28.00   $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 
Exercised   (482,801)   -    0.66    0.8 
Outstanding as of March 31, 2026   5,928,330    3.5   $1.85   $9.4 
SCHEDULE OF FAIR VALUE OF WARRANTS

The following assumptions were used in the Black-Scholes valuation model for options granted during the three months ended March 31, 2026:

 

  

Volatility     132 %
Risk-free interest rate     3.63 %
Expected term (in years)     5.19  
Expected dividend yield     -  
Exercise price of common stock   $ 2.85  
Warrant [Member]  
Class of Stock [Line Items]  
SCHEDULE OF FAIR VALUE OF WARRANTS

The estimated fair value of the deemed dividend relating to the price protection adjustment is computed as the fair value of the warrants with the reduced exercise price of $1.67 less the fair value of the warrants at the original exercise price of $6.50 as computed on the trigger date. The Black-Scholes option-pricing model used the assumptions below for the three months ended March 31, 2025:

 

 

Volatility     131 %
Risk-free interest rate     4.07 %
Expected term (in years)     5.00  
Expected dividend yield     -  
Fair value of common stock   $ 1.88