v3.26.1
CONVERTIBLE NOTE AND EMBEDDED DERIVATIVE (Tables)
6 Months Ended
Jun. 30, 2026
Convertible Note And Embedded Derivative  
SCHEDULE OF FAIR VALUE MEASUREMENT OF EMBEDDED DERIVATIVE

 

Parameter  June 30, 2026   December 31, 2025   Source/Methodology
Current Stock Price  $0.0260   $0.0758   Observable market price
Conversion Price  $0.0249   $0.0692   Contractual terms
Volatility   103.50%   109.45%  Historical volatility of comparable companies
Risk-Free Rate   4.01%   3.59%  1.5-month (6-month)* U.S. Treasury yield
Time to Maturity   default    default   6 months*
Adjustment Multiplier   120%   120%  Contractual terms

 

* The number of months used in the calculation to estimate the value of the derivative debt.