v3.26.1
EQUITY (Tables)
12 Months Ended
Dec. 31, 2025
EQUITY  
Schedule of warrants activity

 

 

Number of

 

 

Weighted

Average

 

 

Weighted

Average

 

 

 

shares

 

 

Exercise Price

 

 

Life (years)

 

Outstanding, December 31, 2023

 

 

13,480

 

 

$793.26

 

 

 

1.10

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

Expired

 

 

(5,708 )

 

 

1,808.64

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2024

 

 

7,772

 

 

$202.50

 

 

 

0.79

 

Granted

 

 

507,403

 

 

 

15.78

 

 

 

5.00

 

Expired

 

 

(7,772 )

 

 

202.50

 

 

 

-

 

Exercised

 

 

(41,140 )

 

 

3.20

 

 

 

-

 

Outstanding, December 31, 2025

 

 

466,263

 

 

$16.89

 

 

 

4.84

 

Schedule of stock options activity

 

 

Options Outstanding

 

 

Weighted Average

 

 

 

Number of

 

 

Weighted

Average

 

 

Remaining

life

 

 

 

Options

 

 

Exercise Price

 

 

(years)

 

Outstanding, December 31, 2023

 

 

28,828

 

 

$287.46

 

 

 

8.07

 

Granted

 

 

14,153

 

 

 

26.20

 

 

 

10.00

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2024

 

 

43,035

 

 

$33.08

 

 

 

7.76

 

Granted

 

 

32,963

 

 

 

33.09

 

 

 

10.00

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2025

 

 

75,998

 

 

$33.09

 

 

 

7.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable options, December 31, 2025

 

 

29,103

 

 

$36.62

 

 

 

7.06

 

Schedule of fair value assumptions to value stock options

 

 

Year ended

 

 

Year ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

Expected term

 

5.50 - 5.78 years

 

 

3.08 - 6.08 years

 

Expected average volatility

 

97 - 98

 

87 - 110

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

 

3.87%

 

4.02 - 4.44