XML 38 R28.htm IDEA: XBRL DOCUMENT v3.26.1
Capital Structure (Tables)
3 Months Ended
Mar. 31, 2026
Capital Structure [Abstract]  
Schedule of Reclassified the Series A Warrants from Liability to Equity In addition, on March 31, 2025, the Company reclassified the Series A warrants from liability to equity upon determining that the warrants no longer required liability classification.
   Warrants   Exercise   Expiration  Fair 
Securities into which warrants are convertible  outstanding   Price   Date  value 
Common stock (Initial Public Offering)   9   $40,650   October 2026  $170,397 
Common stock (Private Placement)   426   $140,625   April 2027   6,071,114 
Common stock (Series A)   517,598   $48.30   January 2030   7,634,428 
Total   518,033           $13,875,939 
Schedule of Fair Value Assumptions

The Company used the following assumptions for March 31, 2026 and December 31, 2025:

 

   Initial     
   Public   Private 
   Offering   Placement 
   Warrants   Warrants 
   (Oct 2021)   (Apr 2022) 
Fair value of underlying securities  $2.88   $1.37 
Expected volatility   51.0%   45.0%
Expected term (in years)   5.0    5.0 
Risk-free interest rate   1.13%   2.92%
As such, the warrants were reclassified to equity and remeasured utilizing the Black Scholes model with the following assumptions:
   Series A 
   Warrants 
Fair value of underlying securities  $14.75 
Expected volatility   183.38%
Expected term (in years)   4.96 
Risk-free interest rate   4.30%

 

The fair value of the Series B warrants were re-measured prior to exercise using the Black-Scholes model, now that the exercise price has been fixed, based on the following assumptions:

 

   Series B 
   Warrants 
Fair value of underlying securities  $6.01 - 32.19 
Expected volatility   162.99 - 190.53%
Expected term (in years)   2.46 - 2.49 
Risk-free interest rate   4.18 - 4.30%