v3.25.2
CONVERTIBLE PROMISSORY NOTES
6 Months Ended
Jun. 30, 2025
CONVERTIBLE PROMISSORY NOTES  
CONVERTIBLE PROMISSORY NOTES

NOTE 7. CONVERTIBLE PROMISSORY NOTES

 

Convertible Note Payable

 

On March 6, 2025, the Company issued a convertible promissory note with a principal amount of $75,000 to a third-party lender. The note bears interest at 10% per annum and matures on December 15, 2025. The note contains a conversion feature that allows the holder, after 180 days, to convert any unpaid principal and interest into shares of the Company’s common stock at a conversion price equal to 61% of the lowest trading price of the common stock during the ten (10) trading days prior to the conversion date. The conversion of this note is subject to certain criterions as mentioned in the Convertible Note Agreement, which include a beneficiary cap of 4.99% of shareholdings in the Company by the Note Holder.

 

Embedded Derivative Liability

 

In accordance with ASC 815-15-25, the Company evaluated the terms of the conversion feature and determined that it represents an embedded derivative that is not clearly and closely related to the host debt instrument. Specifically, the variability in the conversion price based on market prices causes the feature to meet the definition of a derivative under ASC 815-10-15-83. Accordingly, the conversion option was bifurcated from the host instrument and accounted for separately as a derivative liability at fair value.

 

Fair Value Measurement

 

The Company engaged an independent valuation specialist to determine the fair value of the embedded derivative as of the issuance date and subsequent reporting dates.

 

As of March 6, 2025, the fair value measurements were as follows:

 

 

·

Principal amount of note: $75,000

 

·

Legal fees associated with issuance: $6,500

 

·

Total cash received: $68,500

 

·

Present value of the debt portion: $72,882

 

·

Fair value of embedded derivative liability: $49,297

 

The difference between the fair value of the convertible instrument and the cash proceeds received resulted in a loss on issuance of $47,179, which was recognized in the condensed consolidated statement of operations.

 

As of June 30, 2025, the Company recognized the following in its condensed consolidated statement of operations:

 

 

·

Interest expense of $3,938, which includes the amortized interest costs from date of issuance of the convertible note till the reporting date.

 

·

Loss on derivative fair value change of $772, reflecting the remeasurement of the embedded derivative liability as of the reporting date.