|
The
key inputs for the warrant liability were as follows as of initial valuation on November 4, 2025:
SCHEDULE
OF KEY INPUTS WARRANT LIABILITY
| Key Valuation Inputs |
|
|
|
| Expected term (years) |
|
|
2.00 |
|
| Annualized volatility |
|
|
92.27 |
% |
| Risk-free interest rate |
|
|
3.58 |
% |
| Series C Convertible Preferred Stock per Share Value |
|
$ |
1,177.54 |
|
| Dividend yield |
|
|
0.00 |
% |
| Exercise price |
|
$ |
10,000.00 |
|
The
key inputs for the warrant liability were as follows as of March 31, 2026:
| Key Valuation Inputs |
|
|
|
| Expected term (years) |
|
|
1.60 |
|
| Annualized volatility |
|
|
140.58 |
% |
| Risk-free interest rate |
|
|
3.73 |
% |
| Series C Convertible Preferred Stock per Share Value |
|
$ |
210.43 |
|
| Dividend yield |
|
|
0.00 |
% |
| Exercise price |
|
$ |
10,000.00 |
|
|