The
key inputs for the warrant liability were as follows as of initial valuation on November 4, 2025:
SCHEDULE
OF KEY INPUTS WARRANT LIABILITY
| Key Valuation Inputs | |
| |
| Expected term (years) | |
| 2.00 | |
| Annualized volatility | |
| 92.27 | % |
| Risk-free interest rate | |
| 3.58 | % |
| Series C Convertible Preferred Stock per Share Value | |
$ | 1,177.54 | |
| Dividend yield | |
| 0.00 | % |
| Exercise price | |
$ | 10,000.00 | |
The
key inputs for the warrant liability were as follows as of March 31, 2026:
| Key Valuation Inputs | |
| |
| Expected term (years) | |
| 1.60 | |
| Annualized volatility | |
| 140.58 | % |
| Risk-free interest rate | |
| 3.73 | % |
| Series C Convertible Preferred Stock per Share Value | |
$ | 210.43 | |
| Dividend yield | |
| 0.00 | % |
| Exercise price | |
$ | 10,000.00 | |
|