Quarterly report [Sections 13 or 15(d)]

Conversion Option Derivative (Tables)

v3.26.1
Conversion Option Derivative (Tables)
6 Months Ended
Jun. 30, 2026
Conversion Option Derivative  
Schedule of valuation of conversion option derivative

​

​

​

​

​

​

Conversion Option Derivative Fair Value Model Assumptions

​

June 30, 2026

​

December 31, 2025

​

​

​

​

​

Expected life (years)

​

4.5

​

5.0

Volatility

​

60.0%

​

60.0%

Risk free rate

​

4.1%

​

3.7%

Expected dividend rate

​

—%

​

—%

Exercise price

​

$ 1.73

​

$ 1.73

Market price

​

$ 1.36

​

$ 1.39

​