Stockholders Equity (Tables)

6 Months Ended

Jun. 30, 2025

Stockholders Equity

Schedule of fair value assumptions used to value its warrants using black-scholes model

	June 30,
	2025
Expected term	5.00 years
Expected average volatility	49.0% - 57.5		%
Risk-free interest rate	3.99% - 4.29		%
Expected dividend yield		-

Schedule of estimated fair values of the compensation measured

	April 1
	2025
Derived service period	0.56 – 0.76 year
Risk-free interest rate		3.97	%
Stock price at valuation date	$	1.10
Expected average volatility		108.5	%
First Capitalization Thresholder per share price	$	2.29
Second Capitalization Thresholder per share price	$	2.86
Third Capitalization Thresholder per share price	$	3.82
Fourth Capitalization Thresholder per share price	$	4.77

Summary of warrants activity

	Warrants Outstanding				Weighted Average
			Weighted Average		Remaining
	Shares		Exercise Price		Contractual life (in years)
Outstanding, December 31, 2024		1,620,000	$	0.50		4.61
Granted		9,765,125		0.30		5.04
Exercised		-		-		-
Forfeited/canceled		-		-		-
Outstanding, June 30, 2025		11,385,125	$	0.32		4.62
Exercisable, June 30, 2025		6,713,750	$	0.50		4.52