XML 103 R55.htm IDEA: XBRL DOCUMENT v3.26.1
CONVERTIBLE PROMISSORY NOTE AND WARRANT (Tables)
12 Months Ended
Dec. 31, 2025
CONVERTIBLE PROMISSORY NOTE AND WARRANT [Abstract]  
Movement of Convertible Promissory Note
The movement of the Note during the year ended December 31, 2025 and 2024 was as follows:

   
Liability component
 
As of December 31, 2023
 
$
9,956,000
 
Fair value change recognized
   
(4,000
)
As of December 31, 2024
 
$
9,952,000
 
Fair value change of the Convertible Note
   
9,984,801
 
Conversion of convertible bonds into shares
   
(15,980,904
)
As of December 31, 2025
 
$
3,955,897
 
Movement of Warrants
The movement of warrants during the years ended December 31, 2025 and 2024 were as follows:

   
Investor warrants component
   
Placement agent warrants component
 
   
Shares*
   
Amount
   
Shares*
   
Amount
 
As of December 31, 2023
   
14,564
   
$
12,189,508
     
4,122
   
$
3,456,578
 
Exercise of warrants
   
(60
)
   
(49,976
)
   
-
     
-
 
Fair value change recognized
   
-
     
(2,445
)
   
-
     
(749
)
As of December 31, 2024
   
14,504
   
$
12,137,087
     
4,122
   
$
3,455,829
 
Exercise of warrants
   
(14,504
)
   
(12,487,838
)
   
-
     
-
 
Fair value change recognized
   
-
     
350,751
     
-
     
1,226
 
As of December 31, 2025
   
-
   
$
-
     
4,122
   
$
3,457,055
 

* On April 13, 2026, the Company effected a 1-for-60 reverse stock split of its issued and outstanding common stock (the “Reverse Stock Split”). As a result of the Reverse Stock Split, every sixty (60) shares of the Company’s common stock were automatically combined into one (1) share of common stock, with any fractional shares rounded up to the nearest whole share.
Convertible Promissory Note [Member]  
CONVERTIBLE PROMISSORY NOTE AND WARRANT [Abstract]  
Fair Value Assumptions
We determined the fair value by using the following key inputs to the Binomial Tree Model as of December 31, 2025 and the Monte Carlo Simulation Model as of December 31, 2024:

Fair Value Assumptions - Convertible Promissory Note
 
December 31, 2025
   
December 31,
2024
 
Face value principal payable
 
$
2,800,000
   
$
9,953,381
 
Original conversion price*
  $
6.0 per share
    $
74.25 per share
 
Interest Rate
   
8.00
%
   
8.00
%
Expected term (years)
   
0.05
     
1.05
 
Volatility
   
59.00
%
   
59.62
%
Market yield (range)
   
9.78
%
   
9.24
%
Risk free rate
   
0.76
%
   
4.33
%
Issue date
 
October 23,2025
   
July 20, 2022
 
Maturity date
 
January 19, 2026
   
January 19, 2026
 
*On April 13, 2026, the Company effected a 1-for-60 reverse stock split of its issued and outstanding common stock (the “Reverse Stock Split”). As a result of the Reverse Stock Split, every sixty (60) shares of the Company’s common stock were automatically combined into one (1) share of common stock, with any fractional shares rounded up to the nearest whole share.
Warrant [Member]  
CONVERTIBLE PROMISSORY NOTE AND WARRANT [Abstract]  
Fair Value Assumptions
The fair value for these two warrants were computed using the Binomial model with the following assumptions:

Fair Value Assumptions Warrants
 
December 31, 2025
   
December 31,
2024
 
Expected term (years)
   
1.55
     
2.55
 
Volatility
   
60.65
%
   
62.78
%
Risk free rate
   
3.52
%
   
4.32
%
Expected expiry date
 
July 19, 2027
   
July 19, 2027