v3.26.1
Convertible Notes (Tables)
12 Months Ended
Dec. 31, 2025
Convertible Notes [Abstract]  
Schedule of Convertible Notes The major assumptions used in the Monte Carlo Model are as follows:
 

December 10,
2025

 

December 31,
2025

Risk-free interest rate

 

 

3.5981

%

 

 

3.5656

%

Expected life

 

 

2 years

 

 

 

1.94 years

 

Share price

 

$

0.57

 

 

$

0.31

 

Volatility

 

 

65.55

%

 

 

65.98

%

Conversion Multiple Threshold

 

 

1.17x

 

 

 

1.17x

 

Schedule of Fair Value of the Convertible Notes The following table presents a sensitivity analysis of the fair value of the convertible notes as of December 10, 2025 and December 31, 2025, assuming changes in the conversion multiple threshold while all other inputs are held constant.
 

1.10x

 

1.17x

 

1.20x

As of December 10, 2025

 

10,613

 

11,124

 

11,415

As of December 31, 2025

 

10,478

 

11,126

 

11,415