XML 64 R52.htm IDEA: XBRL DOCUMENT v3.26.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
SCHEDULE OF OUTSTANDING WARRANTS AND STOCK OPTION

Summary of Outstanding Warrant

 

   Number
Outstanding
   Weighted
Average
Exercise
Price
    Exercisable   Weighted
Average
Remaining
Term
   Classification
                     
Instrument:                        
Strategic Advisor Warrants   9,917,844   $1.752     9,917,844    3.5   Equity
Placement Agent Warrants   3,855,822    1.752     3,855,822    2.5   Equity
Pre-Funded Warrants   6,646,855    0.001     6,646,855    n/a   Equity
Stock Options – Dan Ives   856,164    14.60     856,164    3.5   Equity
Total outstanding   21,276,684                    
SCHEDULE OF RESTRICTED STOCK UNIT ACTIVITY

   Restricted Stock Unit Activity 
   Number of Units   Weighted-Average Grant-Date Fair Value 
         
Nonvested, January 1, 2025   -   $- 
Granted   1,127,500   1.60
Vested   (727,500)  1.67 
Forfeited   -    - 
Nonvested, December 31, 2025   400,000   $1.46 
SCHEDULE OF DISAGGREGATED BREAKDOWN OF STOCK COMPENSATION EXPENSE

 

   Fair Value   Expensed   Unrecognized Expense 
             
Instrument:               
Strategic Advisor Warrants  $11,533,125   $7,688,800   $3,844,325 
Restricted Stock – Dan Ives   6,250,000    416,667    5,833,333 
Stock Options – Dan Ives   273,299    273,299    - 
Restricted Stock Units – O’Donnell   1,377,250    1,182,583    194,667 
Restricted Stock Units – Others   421,675    421,675    - 
Restricted Stock – Others   271,700    271,700    - 
Total  $20,127,049   $10,254,724   $9,872,325