Quarterly report [Sections 13 or 15(d)]

FAIR VALUE (Tables)

v3.25.2
FAIR VALUE (Tables)
6 Months Ended
Jun. 30, 2025
July 2024 Warrants  
FAIR VALUE  
Schedule of modified option pricing assumptions and assumptions used upon issuance

    

June 30,

    

December 31, 

 

2025

2024

 

Volatility

 

110.00-112.00

%  

80.60-104.00

%

Risk-free interest rate

 

3.70-3.80

%  

3.50-4.20

%

Expected life (years)

 

3.30-4.10

 

0.50-4.80

Dividend

 

0

%  

0

%

September 2023 Warrants  
FAIR VALUE  
Schedule of modified option pricing assumptions and assumptions used upon issuance

    

June 30,

    

December 31, 

2025

2024

Volatility

100.17-103.10

%  

105

%

Risk-free interest rate

 

3.74-3.89

%  

4.20-4.30

%

Expected life (years)

 

3.19-3.44

0.80-4.20

Dividend

 

0

%  

0

%

October 2022 Warrants  
FAIR VALUE  
Schedule of modified option pricing assumptions and assumptions used upon issuance

    

June 30, 

    

December 31, 

 

2025

2024

Volatility

124.80

%  

117.50

%

Risk-free interest rate

 

3.72

%  

4.27

%

Expected life (years)

 

2.30

 

2.80

Dividend

 

0

%  

0

%

Schedule of changes in the fair market value of the warrants

    

2025

    

2024

Beginning warrant fair value

$

1,718,000

$

13,131,691

Change in warrant fair value

421,986

1,521,582

Settlement of warrants to equity

(1,044,060)

(6,025,676)

Ending warrant fair value

$

1,095,926

$

8,627,597