| SCHEDULE OF ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS |
Financial
assets measured at fair value on a recurring basis are summarized below and disclosed on the consolidated balance sheets as of September
30, 2026 and December 31, 2025:
SCHEDULE OF ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS
| | |
Fair
Value Measurement Using | | |
Amount
at | |
| | |
Level
1 | | |
Level
2 | | |
Level
3 | | |
Fair
Value | |
| December 31,
2025 | |
| | | |
| | | |
| | | |
| | |
| Asset | |
| | | |
| | | |
| | | |
| | |
| Investment Securities – Fair Value | |
$ | - | | |
$ | 10,560 | | |
$ | - | | |
$ | 10,560 | |
| Warrants – VEII | |
| - | | |
| 18,301 | | |
| - | | |
| 18,301 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total Investment in securities at Fair Value-related
party | |
$ | - | | |
$ | 28,861 | | |
$ | - | | |
$ | 28,861 | |
| | |
| | | |
| | | |
| | | |
| | |
| Unrealized (loss) gain for
the period ended March 31, 2026 | |
| | | |
| | | |
| | | |
| | |
| Investment Securities – Fair Value | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
| Warrants – VEII | |
| - | | |
| (74 | ) | |
| - | | |
| (74 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total unrealized (loss)
gain for the period ended March 31, 2026 | |
$ | - | | |
$ | (74 | ) | |
$ | - | | |
$ | (74 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Unrealized (loss) gain for
the period ended June 30, 2026 | |
| | | |
| | | |
| | | |
| | |
| Investment Securities – Fair Value | |
$ | - | | |
$ | (10,560 | ) | |
$ | - | | |
$ | (10,560 | ) |
| Warrants – VEII | |
| - | | |
| (18,227 | ) | |
| - | | |
| (18,227 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total unrealized (loss)
gain for the period ended June 30, 2026 | |
$ | - | | |
$ | (28,787 | ) | |
$ | - | | |
$ | (28,787 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Unrealized (loss) gain for
the period ended September 30, 2026 | |
| | | |
| | | |
| | | |
| | |
| Investment Securities – Fair Value | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
| Warrants – VEII | |
| - | | |
| 10,949 | | |
| - | | |
| 10,949 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total unrealized (loss)
gain for the period ended September 30, 2026 | |
$ | - | | |
$ | 10,949 | | |
$ | - | | |
$ | 10,949 | |
| | |
| | | |
| | | |
| | | |
| | |
| September 30, 2026 | |
| | | |
| | | |
| | | |
| | |
| Asset | |
| | | |
| | | |
| | | |
| | |
| Investment Securities – Fair Value | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
| Warrants – VEII | |
| - | | |
| 10,949 | | |
| - | | |
| 10,949 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total Investment in securities at Fair Value-related
party | |
$ | - | | |
$ | 10,949 | | |
$ | - | | |
$ | 10,949 | |
|
| SCHEDULE OF FAIR VALUE OF WARRANTS |
The
fair value of the VEII warrants under level 2 category as of September 30, 2026, and December 31, 2025 was calculated using a Black-Scholes
valuation model valued with the following weighted average assumptions:
SCHEDULE
OF FAIR VALUE OF WARRANTS
| | |
September 30,
2026 | | |
December 31,
2025 | |
| | |
| | |
| |
| Stock price | |
$ | 0.0003 | | |
$ | 0.0005 | |
| Exercise price | |
$ | 0.1770 | | |
$ | 0.1770 | |
| Risk free interest rate | |
| 7.00 | % | |
| 6.75 | % |
| Annualized volatility | |
| 510.72 | % | |
| 446.80 | % |
| Dividend Yield | |
$ | 0.00 | | |
$ | 0.00 | |
| Warrants
measurement input | |
$ | 0.00 | | |
$ | 0.00 | |
| | |
| | | |
| | |
| Year to maturity | |
| 1.94 | | |
| 2.68 | |
|