v3.26.1
CONVERTIBLE NOTES AND WARRANTS (Tables)
6 Months Ended
Jun. 30, 2026
SCHEDULE OF FUTURE CONTRACTUAL PAYMENT

The future contractual payments of 2025 Convertible Note as of June 30, 2026, are as follows:

 

Year   As of June 30, 2026  
Remainder of 2026     1,497,600  
2027     2,745,600  
Total       $4,243,200  
Warrant [Member]  
SCHEDULE OF FAIR VALUE ASSUMPTION

SCHEDULE OF FAIR VALUE ASSUMPTION

   Assumptions 
Fair value of Common Stock as of December 23, 2025  $3.04 
Exercise Price  $5.84 
Risk-free interest rate   3.78%
Contractual terms (years)   5.5 
Volatility   75%
Dividend Yield   0%