Quarterly report [Sections 13 or 15(d)]

Conversion Option Derivative (Tables)

v3.26.1
Conversion Option Derivative (Tables)
3 Months Ended
Mar. 31, 2026
Conversion Option Derivative  
Schedule of valuation of conversion option derivative

​

​

​

​

​

​

Conversion Option Derivative Fair Value Model Assumptions

​

March 31, 2026

​

December 31, 2025

​

​

​

​

​

Expected life (years)

​

4.8

​

5.0

Volatility

​

57.0% - 66.9%

​

60.0% - 70.4%

Risk free rate

​

3.9%

​

3.7%

Expected dividend rate

​

0.0%

​

0.0%

Exercise price

​

$ 1.73

​

$ 1.73

Market price

​

$ 1.49

​

$ 1.39

​