DERIVATIVE LIABILITIES (Tables)

3 Months Ended

Mar. 31, 2026

DERIVATIVE LIABILITIES

Schedule of assumptions value of the derivative liabilities

	Boot Capital LLC		Vanquish Funding Group Inc.		Labrys Fund II, L.P.
Expected term	0.79 - 0.85 years		0.79 - 0.85 years		0.97 - 1.00 years
Expected average volatility	163.00 - 209.86%		163.00 - 209.86%		155.34 - 191.61%
Expected dividend yield		-		-		-
Risk-free interest rate	3.66 - 3.68%		3.66 - 3.68%		3.68 - 3.80%

Schedule of movement of the fair value

	Boot Capital LLC			Vanquish Funding Group Inc.			Labrys Fund II, L.P.			Total
Fair value at inception	$	46		$	98		$	756		$	900
Change in fair value		(25	)		(53	)		(240	)		(318	)
Fair value, March 31, 2026	$	21		$	45		$	516		$	582