v3.26.1
Stock-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2026
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Options Activity

The following table summarizes the Company’s activity with respect to its stock options under the 2025 Plan for the three months ended March 31, 2026:

 

   Shares  

Weighted-average

exercise price

 
Outstanding as of January 1, 2026   1,455,000    1.121 
Granted   -    - 
Exercised   -    - 
Forfeited or cancelled   -    - 
Outstanding at March 31, 2026   1,455,000    1.121 
           
Exercisable as of March 31, 2026   1,455,000    1.121 
Schedule of Fair Value of Each Option Award Estimated Assumption

The significant inputs and parameters were adopted in the Binomial Option Pricing Model were shown below:

 

Risk-free rate   4.15%
Expected life   10 years 
Expected dividend yield   0.00%
Expected volatility   62.59%
Expected exercise multiple   2.2 to 2.8