v3.26.1
Convertible Notes Payable (Tables)
 6 Months Ended
Jun. 30, 2026
Convertible Notes Payable [Abstract]  
Schedule of Fair Value of the Derivative Liabilities

During the six months ended June 30, 2026, the fair value of the derivative liabilities related to convertible notes was estimated using the Binomial valuation model with the following assumptions:

 

    Six Months
ended
June 30,
2026		  
Expected dividend rate   -  
Expected term (in years)   0.8 to 1.4  
Volatility   276.2% to 293.8%  
Risk-free interest rate   3.48% to 4.01%  
Schedule of Convertible Notes

On June 30, 2026 and December 31, 2025, convertible notes are as follows:

 

   June 30,
2026		   December 31,
2025		 
Principal amount  $4,579,500   $
       -
 
Less: unamortized debt discount   (3,832,853)   
-
 
Convertible notes payable, net   746,647    
-
 
Less: current portion of convertible notes payable   (746,647)   
-
 
Convertible notes payable, net – long-term  $
-
   $
-