Shareholders Equity (Tables)

6 Months Ended

Jun. 30, 2026

Shareholders Equity

Schedule of fair value of warrants

		Warrants
Expected volatility			93.8	%
Risk-free interest rate			4.5	%
Dividend yield			-
Term (years)			0.42

Schedule of fair value of stock

Discount For Lack of Marketability		16.4		%
Cost of Debt		9.2		%
Volatility			60.2	%