XML 29 R18.htm IDEA: XBRL DOCUMENT v3.26.1
Derivative Valuation (Tables)
3 Months Ended
Mar. 31, 2026
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Activity in the Derivative Liability Account

During the three months ended March 31, 2026, the Company had the following activity in the derivative liability account:

 

Derivative liability at December 31, 2025  $507,733 
(Gain) loss on change in fair value   (145,551)
Derivative liability at March 31, 2026  $362,182 
Schedule of Valuation Methodology and Significant Unobservable Income Used for the Company’s Derivative Liability

A summary of quantitative information with respect to valuation methodology and significant unobservable income used for the Company’s derivative liability that are categorized within Level 3 of fair value hierarchy for the three months ended March 31, 2026 is as follows:

 

Stock price at valuation date  $1.04 
Risk free interest rate   3.68%
Stock volatility factor   51.77%
Contractual terms (in years)   0.36