v3.26.1
DERIVATIVE FINANCIAL INSTRUMENTS
3 Months Ended
Mar. 31, 2026
Investments, All Other Investments [Abstract]  
DERIVATIVE FINANCIAL INSTRUMENTS

NOTE 8 – DERIVATIVE FINANCIAL INSTRUMENTS

 

Embedded derivatives

 

The Company’s convertible notes payable gave rise to derivative financial instruments. The notes embodied certain terms and conditions that were not clearly and closely related to the host debt agreement in terms of economic risks and characteristics. These terms and features consist of the embedded conversion option.

 

The following tables summarize the components of the Company’s derivative liabilities and linked common shares as of March 31, 2026 and December 31, 2025 and the amounts that were reflected in income related to derivatives for the period ended:

        
   March 31, 2026 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Embedded derivatives   67,986,059   $2,754,852 
Warrant derivatives   2,022,222    225,286 
Total   70,008,281   $2,980,138 

 

         
   December 31, 2025 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Embedded derivatives   31,204,555   $1,060,899 
Warrant derivatives   277,778    11,045 
Total   31,482,333   $1,071,944 

 

The following table summarizes the effects on the Company’s gain (loss) associated with changes in the fair values of the derivative financial instruments by type of financing for the three months ended March 31, 2026 and 2025:

        
   For the Three Months Ended 
   March 31, 2026   March 31, 2025 
Embedded derivatives  $(344,400)  $(202,710)
Loss on issuance of warrants derivatives   (14,194)    
Loss on issuance of derivatives  (1,086,158)   (17,676)
Total gain (loss)  $(1,452,167)  $(220,386)

    

Current accounting principles that are provided in ASC 815 - Derivatives and Hedging require derivative financial instruments to be classified in liabilities and carried at fair value with changes recorded in income. The Company has selected the Monte Carlo Simulation Model, which approximates the Monte Carlo Simulations, a valuation technique to fair value the embedded derivative because it believes that this technique is reflective of all significant assumption types, and ranges of assumption inputs, that market participants would likely consider in transactions involving embedded derivatives. Such assumptions include, among other inputs, interest risk assumptions, credit risk assumptions and redemption behaviors in addition to traditional inputs for option models such as market trading volatility and risk-free rates. The Monte Carlo Simulation Model technique is a level three valuation technique because it requires the development of significant internal assumptions in addition to observable market indicators. For instruments in which the time to expiration has expired, the Company has utilized the intrinsic value as the fair value. The intrinsic value is the difference between the quoted market price on the valuation date and the applicable conversion price.

 

Significant inputs and results arising from the Monte Carlo Simulation process are as follows for the embedded derivatives that have been bifurcated from the convertible notes and classified in liabilities:

                
 

Inception Date
January 10, 2026

Note

  

Inception Date
January 25, 2026

Note

  

Inception Date
February 13, 2026

Note

   Inception Date
March 17, 2026
 
Quoted market price on valuation date  $0.038   $0.0150   $0.00411   $0.09 
Effective contractual conversion rates  $0.014   $0.007   $0.0102   $0.003 
Contractual term to maturity   0.16 Year    0.038 Years    0.077 Years    0.62 Year 
Market volatility:                    
Volatility   376.29%   327.88%   513.89%   357.17%
Risk-adjusted interest rate   3.65%   3.77%   3.71%   3.69%

 

              
 

Inception Date
March 20, 2026

Note

  

Inception Date
March 30, 2026

Note

  

Period ended
March 31, 2026

  
Quoted market price on valuation date  $0.1113   $0.0839   $0.075  
Effective contractual conversion rates  $0.010   $0.054   $0.0018-0.05376  
Contractual term to maturity   0.61 Year    0.59 Years    0.04-1.72 Years  
Market volatility:                
Volatility   360.77%   369.88%   253.50-492.25% 
Risk-adjusted interest rate   3.79%   3.73%   3.68-3.76% 

   

The following table reflects the issuances of embedded derivatives and changes in fair value inputs and assumptions related to the embedded derivatives as of March 31, 2026 and December 31, 2025.

        
  

Period Ended  

March 31, 2026

  

Year Ended

December 31, 2025

 
Balances at beginning of period  $1,071,944   $387,238 
Issuances:          
  Embedded derivatives   1,378,124    2,259,520 
  Warrant derivatives   192,634    35,979 
  Gain on extinguishment of derivative liability   (28,573)   (1,431,541)
  Changes in fair value inputs and assumptions reflected in income   366,009    (179,252)
Balances at end of period  $2,980,138   $1,071,944