v3.25.4
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
SCHEDULE OF FAIR VALUE STOCK OPTION WEIGHTED AVERAGE ASSUMPTIONS

The following table presents the weighted-average assumptions, weighted average grant date fair value, and the range of expected price volatility:

 

   For the Year Ended December 31, 2024 
Risk-free interest rate   4.15%
Expected volatility   82 -105%
Weighted-average volatility   100%
Expected term   5.25 years 
Expected dividends   None 
Weighted-average grant date fair value per share  $0.92 

 

The following table presents the weighted-average assumptions, weighted average grant date fair value, and the range of expected price volatility for liability-classified stock options:

 

   

As of

December 31, 2025

 
Risk-free interest rate     3.73 %
Expected volatility     90 - 160 %
Weighted-average volatility     115 %
Expected term     4 - 5.48 years  
Expected dividends     None  
Weighted-average grant date fair value per share   $ 2.73  
SCHEDULE OF STOCK OPTIONS ACTIVITY

SCHEDULE OF STOCK OPTIONS ACTIVITY 

   Options  

Weighted-

Average

Exercise Prices

  

Weighted-

Average

Remaining

Contractual Term

(in years)

  

Aggregate Intrinsic

Value

 
Outstanding as of January 1, 2024   74,765   $20.68           
Granted   46,000    2.57           
Exercised   -    -           
Forfeited, cancelled or expired   (23,399)   19.90           
Outstanding as of December 31, 2024   97,366   $61.83    7.90   $- 
Vested and expected to vest   97,366   $61.83    7.90   $- 
Exercisable as of December 31, 2024   91,590   $152.27    6.55   $- 

 

The following table summarizes the Company’s stock option activity for the fiscal year ended December 31, 2025:

 

    Options    

Weighted-

Average

Exercise Prices

   

Weighted-

Average

Remaining

Contractual Term

(in years)

   

Aggregate Intrinsic

Value

 
Outstanding as of January 1, 2025     97,366     $ 61.83       7.90           
Granted     -       -                  
Exercised     -       -                  
Forfeited, cancelled or expired     (538 )     73.82                  
Outstanding as of December 31, 2025     96,828     $ 61.76       6.90     $ 27,830  
Vested and expected to vest     96,828     $ 61.76       6.90     $ 27,830  
Exercisable as of December 31, 2025     91,052     $ 146.87       5.55     $ 27,830  
SCHEDULE OF STOCK BASED COMPENSATION EXPENSE

The following table summarizes stock-based compensation expense resulting from equity awards included in the Company’s consolidated statements of operations:

 

   2025   2024 
   For the Year Ended December 31, 
   2025   2024 
General and administrative  $789,352   $147,071 
Sales and marketing   -    1,831 
Development   -    4,057 
Stock-based compensation expense  $789,352   $152,959