v3.26.1
Debt (Tables)
3 Months Ended
Mar. 31, 2026
Debt  
Schedule of convertible notes fair value

 

 

March 31, 2026

 

Balance at January 1, 2026

 

$

 

Issuance of convertible note at fair value

 

$3,000,000

 

Principal repayment

 

 

(833,333)

Change in fair value of convertible note

 

 

(18,649)

Balance at March 31, 2026

 

$2,148,018

 

Schedule of company's liabilities measured at fair value

 

 

March 31, 2026

 

 

 

Level

 

 

Level 2

 

 

Level 3

 

 

Total Fair Value

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Convertible note, at fair value

 

$

 

 

$

 

 

$2,148,018

 

 

$2,148,018

 

Total Liabilities

 

$

 

 

$

 

 

$2,148,018

 

 

$2,148,018

 

Schedule of fair value measurement of the convertible note

Significant Unobservable Input

 

March 31, 2026

 

Volatility

 

 

72.7

%

Credit-adjusted yield

 

 

35.0

%

Calibration discount

 

 

20.0

%

Probability of capital raise

 

 

70.0

%