Quarterly report [Sections 13 or 15(d)]

FAIR VALUE (Tables)

v3.25.3
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2025
July 2024 Warrants  
FAIR VALUE  
Schedule of modified option pricing assumptions and assumptions used upon issuance

    

September 30, 

    

December 31, 

 

2025

2024

 

Volatility

 

110.00-114.00

%  

80.60-104.00

%

Risk-free interest rate

 

3.60-3.80

%  

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

    

September 30, 

    

December 31, 

2025

2024

Volatility

100.17-104.80

%  

105

%

Risk-free interest rate

 

3.61-3.89

%  

4.20-4.30

%

Expected life (years)

 

2.94-3.44

0.80-4.20

Dividend

 

0

%  

0

%

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

    

September 30, 

    

December 31, 

 

2025

2024

Volatility

135.00

%  

117.50

%

Risk-free interest rate

 

3.60

%  

4.27

%

Expected life (years)

 

2.1

 

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

127,710

(4,566,773)

Issuance of July 2024 inducement warrants

12,000,000

Settlement of warrants to equity

(1,044,060)

(7,410,000)

Exercise of October 2022 warrants

(1,225,676)

Ending warrant fair value

$

801,650

$

11,929,242