v3.26.1
FAIR VALUE MEASUREMENTS (Tables)
6 Months Ended
Jun. 30, 2026
Debt Disclosure [Abstract]  
SCHEDULE OF SIGNIFICANT INPUTS IN MEASURING

The Company used the following significant inputs in measuring the SAFEs:

 

   June 30, 2025 
Fair value of Ordinary Share*  $4.14 
Weighted average cost of capital   23.1%
Risk free rate   4.29% - 4.41%
Time to maturity   0.25-0.43 

 

* Including inputs and assumptions on the likelihood of a SAFE mandatory conversion, qualified equity financing or liquidity event or dissolution.
SCHEDULE OF LEVEL 3 FINANCIAL LIABILITIES

The changes in the fair value of the Company’s Level 3 financial liabilities, which are measured on a recurring basis are as follows:

 

   Convertible securities 
     
January 1, 2025  $1,802 
Proceeds from issuance of SAFEs   435 
Change in fair value of convertible securities   326 
June 30, 2025  $2,563