| Schedule of Warrants Issued and outstanding |
| | | Public | | | Private | | | Bridge | | | Extension | | | September 2024 Warrants | | | Total | | | Outstanding, December 31, 2023 | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | Assumed at June 24, 2024 | | | 11,500,000 | | | | 557,000 | | | | 173,913 | | | | 26,086 | | | | — | | | | 12,256,999 | | | Issued | | | — | | | | — | | | | — | | | | — | | | | 740,741 | | | | 740,741 | | | Exercised | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | Outstanding, December 31, 2024 | | | 11,500,000 | | | | 557,000 | | | | 173,913 | | | | 26,086 | | | | 740,741 | | | | 12,997,740 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Exercisable, December 31, 2024 | | | 11,500,000 | | | | 557,000 | | | | 173,913 | | | | 26,086 | | | | 740,741 | | | | 12,997,740 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Weighted Average Exercise Price | | $ | 11.50 | | | $ | 11.50 | | | $ | 11.50 | | | $ | 11.50 | | | $ | 2.25 | | | $ | 9.65 | | | Weighted Average Remaining Life in Years | | | 4.48 | | | | 4.48 | | | | 2.76 | | | | 3.35 | | | | 4.75 | | | | 3.96 | |
| | | Public | | | Private | | | Bridge | | | Extension | | | September 2024 Warrants | | | Pre-funded Warrants | | | Common Stock Warrants | | | Total | | | Outstanding, December 31, 2024 | | | 11,500,000 | | | | 557,000 | | | | 173,913 | | | | 26,086 | | | | 740,741 | | | | — | | | | — | | | | 12,997,740 | | | Issued | | | — | | | | — | | | | — | | | | — | | | | — | | | | 9,836,065 | | | | 19,672,130 | | | | 29,508,195 | | | Exercised | | | (1,596,435 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,596,435 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Outstanding, December 31, 2025 | | | 9,903,565 | | | | 557,000 | | | | 173,913 | | | | 26,086 | | | | 740,741 | | | | 9,836,065 | | | | 19,672,130 | | | | 40,909,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Exercisable, December 31, 2025 | | | 9,903,565 | | | | 557,000 | | | | 173,913 | | | | 26,086 | | | | 740,741 | | | | 9,836,065 | | | | 19,672,130 | | | | 40,909,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Weighted Average Exercise Price | | $ | 11.50 | | | $ | 11.50 | | | $ | 11.50 | | | $ | 11.50 | | | $ | 2.25 | | | $ | 0.00 | 1 | | $ | 0.61 | | | $ | 3.33 | | | Weighted Average Remaining Life in Years | | | 3.48 | | | | 3.48 | | | | 1.76 | | | | 2.35 | | | | 3.75 | | | | — | 2 | | | 4.92 | | | | 3.33 | |
| (1) | The
aggregate exercise price of this Warrant, except for a nominal exercise price of $0.0001 per Warrant Share, was pre-funded to the Company
on or prior to the Initial Exercise Date |
| (2) | The
warrant does not have a fixed expiration date and remains outstanding until exercised in full. |
|