v3.26.3
DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Sep. 30, 2026
DERIVATIVE LIABILITIES  
Schedule of assumptions value of the derivative liabilities

 

 

Boot

Capital LLC

 

 

Vanquish Funding

Group Inc.

 

 

Labrys

Fund II, L.P.

 

Expected term

 

0.79 - 0.85 years

 

 

0.79 - 0.85 years

 

 

0.97 - 1.00 years

 

Expected average volatility

 

163.00 - 209.86%

 

 

163.00 - 209.86%

 

 

155.34 - 191.61%

 

Expected dividend yield

 

 

-

 

 

 

-

 

 

 

-

 

Risk-free interest rate

 

3.66 - 3.68%

 

 

3.66 - 3.68%

 

 

3.66 - 3.80%

 

Schedule of movement of the fair value

 

 

Boot

Capital LLC

 

 

Vanquish Funding

Group Inc.

 

 

Labrys

Fund II, L.P.

 

 

Total

 

Fair value at inception

 

$46

 

 

$98

 

 

$756

 

 

$900

 

Change in fair value

 

 

(25 )

 

 

(53 )

 

 

(240 )

 

 

(318 )

Fair value of derivative prior to settlement

 

 

21

 

 

 

45

 

 

 

516

 

 

 

582

 

Extinguished upon settlement of the March 2026 Notes

 

 

(21 )

 

 

(45 )

 

 

(516 )

 

 

(582 )

Fair value, September 30, 2026

 

$-

 

 

$-

 

 

$-

 

 

$-