v3.26.1
EQUITY (Tables)
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
SCHEDULE OF FAIR VALUE ASSUMPTIONS

The fair value of the purchased put option was estimated on the date of agreement using Monte Carlo Simulation Model with the following assumptions at each measurement date:

 

   Inception Date   December 31, 2025 
Expected life (in years)   1.52    1.13 
Expected stock price volatility   50.5%   49.2%
Risk-free interest rate   4.00%   3.50%
Stock Price   5.28    1.13 
SCHEDULE OF DERIVATIVE LIABILITY EQUITY LINE OF CREDIT

 

   2025 
Derivative liability at fair value – beginning balance  $0 
Recognition of derivative liability arising from ELOC facility   974,309 
Changes in fair value of derivative liability during the period   (603,093)
Derivative liability at fair value – ending balance   371,216