v3.25.2
Stockholders Equity (Tables)
12 Months Ended
Dec. 31, 2024
Stockholders Equity  
Schedule of major assumptions used in the Monte Carlo Model

 

 

April 22, 2024

 

 

December 31, 2024

 

Risk-free interest rate

 

 

5.39%

 

 

4.8%

Expected life

 

5.5 year

 

 

4.8 year

 

Share price

 

$

0.64 (post-split adjusted 25.6)

 

$

0.21 (post-split adjusted 8.4)

Volatility

 

 

132%

 

 

157%
Schedule of warrants activity

 

 

Number of

warrants

 

 

Weighted average

exercise

price per

share

$ per

share

 

 

Weighted 

average life Years

 

 

 

 

 

 

 

 

 

 

 

Balance of warrants outstanding as of December 31, 2022

 

 

669

 

 

 

1,439.20

 

 

 

2.79

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

(38)

 

 

-

 

 

 

-

 

Balance of warrants outstanding as of December 31, 2023

 

 

631

 

 

 

480.00

 

 

 

1.90

 

Granted

 

 

1,192,727

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(721,500)

 

 

 

 

 

 

 

 

Balance of warrants outstanding as of December 31, 2024

 

 

471,858

 

 

 

7.04

 

 

 

4.83