DERIVATIVE LIABILITIES (Tables)

6 Months Ended

Jun. 30, 2026

DERIVATIVE LIABILITIES

Schedule of assumptions value of the derivative liabilities

		Boot Capital LLC				Vanquish Funding Group Inc.				Labrys Fund II, L.P.
Expected term		0.79 - 0.85 years				0.79 - 0.85 years				0.97 - 1.00 years
Expected average volatility		163.00 - 209.86%				163.00 - 209.86%				155.34 - 191.61%
Expected dividend yield			-				-				-
Risk-free interest rate		3.66 - 3.68%				3.66 - 3.68%				3.66 - 3.80%

Schedule of movement of the fair value

		Boot Capital LLC				Vanquish Funding Group Inc.				Labrys Fund II, L.P.				Total
Fair value at inception		$	46			$	98			$	756			$	900
Change in fair value			(25	)			(53	)			(240	)			(318	)
Fair value of derivative prior to settlement			(21	)			(45	)			(516	)			(582	)
Fair value, June 30, 2026		$	-			$	-			$	-			$	-