XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 12,000 $ 5,216,840 $ (39,180,057) $ (33,951,217)
Balance, shares at Dec. 31, 2022 119,999,989      
 Net income (loss) (30,756,144) (30,756,144)
Balance at Mar. 31, 2023 $ 12,000 5,216,840 (69,936,201) (64,707,361)
Balance, shares at Mar. 31, 2023 119,999,989      
Balance at Dec. 31, 2022 $ 12,000 5,216,840 (39,180,057) (33,951,217)
Balance, shares at Dec. 31, 2022 119,999,989      
 Net income (loss)             (56,845,448)
Balance at Sep. 30, 2023 $ 12,000 5,216,840 (96,025,505) (90,796,665)
Balance, shares at Sep. 30, 2023 119,999,989      
Balance at Mar. 31, 2023 $ 12,000 5,216,840 (69,936,201) (64,707,361)
Balance, shares at Mar. 31, 2023 119,999,989      
 Net income (loss) (22,184,353) (22,184,353)
Balance at Jun. 30, 2023 $ 12,000 5,216,840 (92,120,554) (86,891,714)
Balance, shares at Jun. 30, 2023 119,999,989      
 Net income (loss) (3,904,951) (3,904,951)
Balance at Sep. 30, 2023 $ 12,000 5,216,840 (96,025,505) (90,796,665)
Balance, shares at Sep. 30, 2023 119,999,989      
Balance at Dec. 31, 2023 $ 12,000 5,216,840 (99,657,737) (94,428,897)
Balance, shares at Dec. 31, 2023 119,999,989      
Issuance of preferred stock $ 2,799,990 2,799,990
Issuance of preferred stock, shares 500            
Nonrefundable prepaid proceeds towards anticipated Series A-1 preferred stock issuance 200,000 200,000
Issuance of Series B preferred stock $ 3,613,000 3,613,000
Issuance of Series B preferred stock, shares   3,613          
Conversion of convertible promissory notes into common stock in connection with merger $ 1,034 46,621,593 46,622,627
Conversion of convertible promissory notes into common stock in connection with merger, shares       10,337,419      
Merger, net of redemptions and transaction costs $ 1,478 (2,885,459) (2,883,981)
Merger, net of redemptions and transaction costs, shares       14,778,056      
Issuance of restricted common stock $ 1,935 (1,935)
Issuance of restricted common stock, shares       19,348,954      
Issuance of common stock for Sponsor advisory service fee $ 15 676,485 676,500
Issuance of common stock for Sponsor advisory service fee, shares       150,000      
Stock-based compensation 26,333,249 26,333,249
 Net income (loss) 11,264,842 11,264,842
Balance at Mar. 31, 2024 $ 2,799,990 $ 3,613,000 $ 16,462 76,160,773 (88,392,895) (5,802,670)
Balance, shares at Mar. 31, 2024 500 3,613 164,614,418      
Balance at Dec. 31, 2023 $ 12,000 5,216,840 (99,657,737) (94,428,897)
Balance, shares at Dec. 31, 2023 119,999,989      
 Net income (loss)             (4,282,828)
Balance at Sep. 30, 2024 $ 2,799,990 $ 4,000,000 $ 17,078 90,933,028 (103,940,565) (6,190,469)
Balance, shares at Sep. 30, 2024 500 400 170,773,864      
Balance at Mar. 31, 2024 $ 2,799,990 $ 3,613,000 $ 16,462 76,160,773 (88,392,895) (5,802,670)
Balance, shares at Mar. 31, 2024 500 3,613 164,614,418      
Nonrefundable prepaid proceeds towards anticipated Series A-1 preferred stock issuance 2,800,000 2,800,000
Stock-based compensation 4,142,220 4,142,220
 Net income (loss) (9,663,447) (9,663,447)
Issuance of commitment shares in connection with the unsecured equity line of credit facility $ 100 889,900 890,000
Issuance of commitment shares in connection with the unsecured equity line of credit facility, shares       1,000,000      
Issuance of common stock in connection with Polar note payable $ 150 (150)
Issuance of common stock in connection with Polar note payable, shares       1,500,000      
Issuance of common stock in settlement of vested restricted stock units $ 171 (171)
Issuance of common stock in settlement of vested restricted stock units, shares       1,711,984      
Contribution from related party $ (3,613,000) 3,613,000
Contribution from related party, shares   (3,613)          
Balance at Jun. 30, 2024 $ 2,799,990 $ 16,883 87,605,572 (98,056,342) (7,663,897)
Balance, shares at Jun. 30, 2024 500 168,826,402      
Issuance of preferred stock $ 4,000,000 4,000,000
Issuance of preferred stock, shares     400        
Stock-based compensation 3,327,651 3,327,651
 Net income (loss) (5,884,223) (5,884,223)
Issuance of common stock in settlement of vested restricted stock units $ 195 (195)
Issuance of common stock in settlement of vested restricted stock units, shares       1,947,462      
Balance at Sep. 30, 2024 $ 2,799,990 $ 4,000,000 $ 17,078 $ 90,933,028 $ (103,940,565) $ (6,190,469)
Balance, shares at Sep. 30, 2024 500 400 170,773,864