XML 29 R18.htm IDEA: XBRL DOCUMENT v3.26.1
EQUITY (Tables)
3 Months Ended
Mar. 31, 2026
Equity [Abstract]  
SCHEDULE OF FAIR VALUE ASSUMPTIONS

The fair value of the purchased put option was estimated on the date of agreement using Monte Carlo Simulation Model with the following assumptions at each measurement date:

 

   Inception Date   March 31, 2026 
Expected life (in years)   1.52    1.00 
Expected stock price volatility   50.5%   49.4%
Risk-free interest rate   4.00%   3.68%
Stock Price   5.28    1.25 
SCHEDULE OF DERIVATIVE LIABILITY EQUITY LINE OF CREDIT

 

   March 31, 2026   December 31, 2025 
Derivative liability at fair value – beginning balance  $371,216   $- 
Recognition of derivative liability arising from ELOC facility   -    974,309 
Changes in fair value of derivative liability during the period   338,229    (603,093)
Derivative liability at fair value – ending balance  $709,445   $371,216