v3.26.1
CONVERTIBLE NOTES AND WARRANTS (Tables)
12 Months Ended
Dec. 31, 2025
SCHEDULE OF FUTURE CONTRACTUAL PAYMENT

The future contractual payment of 2025 convertible note as of December 31, 2025, are as follows:

 

Year  As of December 31, 2025 
2026   2,246,400 
2027   2,745,600 
Total   4,992,000 
SCHEDULE OF FAIR VALUE ASSUMPTION

The Earnout Shares were valued using the following assumptions under the Monte Carlo Model that assumes optimal exercise of the Company’s redemption option at the earliest possible date:

 

Market price of public stock  $97.4 
Expected term (years)   8 years 
Volatility   60.00%
Risk-free interest rate   4.25%
Dividend rate   0.00%
Warrant [Member]  
SCHEDULE OF FAIR VALUE ASSUMPTION

SCHEDULE OF FAIR VALUE ASSUMPTION

   Assumptions 
Fair value of Common Stock as of December 23, 2025  $3.04 
Exercise Price  $5.84 
Risk-free interest rate   3.78%
Contractual terms (years)   5.5 
Volatility   75%
Dividend Yield   0%