XML 52 R31.htm IDEA: XBRL DOCUMENT v3.26.1
STOCKHOLDERS' EQUITY (DEFICIT) (Tables)
12 Months Ended
Dec. 31, 2025
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of warrant activity [Table Text Block]
   

Number of

warrants

   

Weighted

average

exercise price

   

Weighted

average

remaining life

in years

   

Aggregate

intrinsic

value

 
Outstanding, December 31, 2024   18,174,574   $ 0.33     3.71   $ 59,169,000  
Issued   86,846     3.59              
Exercised   (11,915,000 )   0.33              
Outstanding, December 31, 2025   6,346,420   $ 0.39     2.73   $ 71,478,245  
Vested, December 31, 2025   6,346,420   $ 0.39     2.73   $ 71,478,245  
Schedule of valuation assumptions used for warrants [Table Text Block]
  December 31, 2025   December 31, 2024
Expected volatility 68.98% – 87.30%   77.1%
Expected term (years) 3.72 – 4.67   4.78 – 4.95
Risk-free interest rate 2.61% - 3.10%   3.52% – 4.20%
Dividend yield 0%   0%
Schedule of stock option activity [Table Text Block]
   

Number of

options

   

Weighted

average

exercise price

   

Weighted

average

remaining life

in years

   

Aggregate

intrinsic value

 
Outstanding, December 31, 2024   -   $ -     -   $ -  
Issued   2,415,000     3.59              
Outstanding, December 31, 2025   2,415,000   $ 3.59     4.63   $ 19,464,900  
Vested, December 31, 2025   -   $ -     -   $ -  
Schedule of valuation assumptions used for options [Table Text Block]

Expected volatility

77.25% – 77.97%

Expected term (years)

2.57 – 2.64

Risk-free interest rate

2.57%

Dividend yield

0%

Schedule of RSU activity [Table Text Block]
    Number of RSUs  
Outstanding, December 31, 2024    -  
Issued   2,285,000  
Vested   (114,250 )
Outstanding, December 31, 2025   2,170,750