WARRANTS (Tables)

9 Months Ended

Sep. 30, 2025

WARRANTS

Schedule of black scholes option pricing model

	September 30, 2025			December 31, 2024
Expected Dividend Yield		0.47	%		0.00	%
Expected volatility		29.47	%		25.02	%
Risk-Free Rate		3.73	%		4.25	%
Expected life of warrants		1.25			1.25

Schedule of public warrants and private warrants

					Weighted
			Weighted		Average		Aggregate
	Number of		Average		Contractual		Intrinsic
Public Warrants	Warrants		Exercise Price		Life in Years		Value
Outstanding December 31, 2024		5,252,990	$	-		3.83	$	98,756
Exercisable (Vested) - December 31, 2024		5,252,990	$	-		3.83	$	98,756
Outstanding March 31, 2025		5,252,990	$	-		3.58	$	79,320
Exercisable (Vested) - March 31, 2025		5,252,990	$	-		3.58	$	79,320
Outstanding June 30, 2025		5,252,990	$	-		3.33	$	115,566
Exercisable (Vested) - June 30, 2025		5,252,990	$	-		3.33	$	115,566
Outstanding September 30, 2025		5,252,990	$	-		3.08		265,276
Exercisable (Vested) - September 30, 2025		5,252,990	$	-		3.08		265,276

					Weighted
			Weighted		Average		Aggregate
	Number of		Average		Contractual		Intrinsic
Private Warrants	Warrants		Exercise Price		Life in Years		Value
Outstanding December 31, 2024		3,901,201	$	0.03		3.83	$	-
Exercisable (Vested) - December 31, 2024		3,901,201	$	0.03		3.83	$	-
Outstanding March 31, 2025		3,901,201	$	0.03		3.58	$	-
Exercisable (Vested) - March 31, 2025		3,901,201	$	0.03		3.58	$	-
Outstanding June 30, 2025		3,901,201	$	0.03		3.33	$	-
Exercisable (Vested) - June 30, 2025		3,901,201	$	0.03		3.33	$	-
Outstanding September 30, 2025		3,901,201	$	0.03		3.08	$	-
Exercisable (Vested) - September 30, 2025		3,901,201	$	0.03		3.08	$	-