v3.26.3
INVESTMENT IN RELATED PARTY (Tables)
9 Months Ended
Sep. 30, 2026
Investments, All Other Investments [Abstract]  
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:

 

   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:

 

  

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 
           
Year to maturity   1.94    2.68