XML 45 R24.htm IDEA: XBRL DOCUMENT v3.26.1
SHAREHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
SCHEDULE OF RESTRICTED COMMON STOCK ACTIVITY

The following table summarizes restricted common stock activity during the years ended December 31, 2024 and 2025:

 

  

Number of

Restricted Shares

   Fair Value  

Weighted Average

Grant Date Fair

Value

 
Unvested, December 31, 2023      $   $ 
Granted   240,341    532    2.21 
Vested   (68,341)   (218)   3.19 
Forfeited            
Unvested, December 31, 2024   172,000    314    1.83 
Granted   745,312    981    1.32 
Vested   (144,707)   (482)   3.33 
Forfeited            
Unvested, December 31, 2025   772,605   $813   $1.05 
SCHEDULE OF WARRANT ACTIVITY

The table below summarizes the Company’s warrant activities for years ended December 31, 2024 and 2025:

 

  

Number of

Warrant

Shares

  

Exercise

Price

Range

Per Share

  

Weighted

Average

Exercise

Price

 
             
Balance, December 31, 2023   150,000   $4.17   $4.17 
Granted   128,188    2.404.80     4.43 
Cancelled            
Exercised            
Forfeited/Expired            
Balance, December 31, 2024   278,188    2.40 - 4.80    4.29 
Granted   6,670,700    0.0011.40    0.87 
Cancelled            
Exercised   (2,517,850)   0.0010.46    0.004 
Forfeited/Expired   (150,000)   4.17    4.17 
Balance, December 31, 2025   4,281,038   $0.404.80   $1.48 
Vested and exercisable, December 31, 2025   4,281,038   $0.404.80   $1.48 
SCHEDULE OF OUTSTANDING AND EXERCISABLE WARRANTS

The following table summarizes information concerning outstanding and exercisable warrants as of December 31, 2025:

 

    Warrants Outstanding   Warrants Exercisable 

Range of

Exercise

Prices

  

Number

Outstanding

  

Average

Remaining

Contractual

Life (in years)

  

Weighted

Average

Exercise

Price

  

Number

Exercisable

  

Average

Remaining

Contractual

Life

(in years)

  

Weighted

Average

Exercise

Price

 
                          
$0.40 - 0.46    17,850    4.42   $0.46    17,850    4.42   $0.46 
 1.23 - 2.40    4,154,688    4.02    1.40    4,154,688    4.02    1.40 
 4.80    108,500    3.75    4.80    108,500    3.75    4.80 
$0.40 - 4.80    4,281,038    4.01   $1.48    4,281,038    4.01   $1.48