v3.26.1
CONVERTIBLE NOTES PAYABLE AND ACCRUED INTEREST AT FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
SCHEDULE OF INPUTS INTO THE MONTE CARLO SIMULATION MODELS

The inputs into the Monte Carlo simulation models used during the year ended December 31, 2025 to value the Yorkville notes were as follows:

 

SCHEDULE OF INPUTS INTO THE MONTE CARLO SIMULATION MODELS 

   Year Ended 
   December 31, 
   2025 
Common stock fair value   $4.48 – $21.00 
Equity volatility   70.00% – 78.00% 
Remaining time to maturity (years)   0.890.39 
Discounted market interest rate   20.00%
Risk-free rate   3.63% – 4.13% 
Probability of optional redemption   5.00%