v3.26.1
TERM LOAN (Tables)
6 Months Ended
Jun. 30, 2026
Class of Warrant or Right [Line Items]  
SCHEDULE OF CONTINUITY OF TERM LOAN

The following is a continuity of the Term Loan:

 

   $ 
Term Loan balance, December 31, 2024   18,983,212 
Accrued interest   268,896 
Accretion of warrant value and transaction costs   159,475 
Interest paid   (268,896)
Debt Conversion   (19,142,687)
Term Loan balance, December 31, 2025   - 
Settlement Warrants [Member]  
Class of Warrant or Right [Line Items]  
SCHEDULE OF FAIR VALUE OF SETTLEMENT WARRANTS

The Monte Carlo model used to value the Settlement Warrants was based on the following assumptions:

 

   Settlement Warrants 
Expected dividend yield   0%
Share price  $5.00 
Expected share price volatility   81.8%
Risk free interest rate   2.57%
Expected life of warrant   3 years