XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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, 2023 $ 12,000 $ 5,216,840 $ (99,657,737) $ (94,428,897)
Balance, shares at Dec. 31, 2023   119,999,989      
Stock-based compensation 26,333,249 26,333,249
Net income (loss) 11,264,842 11,264,842
Issuance of Series A preferred stock $ 2,799,990 2,799,990
Issuance of Series A 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      
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      
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      
Stock-based compensation 4,142,220 4,142,220
Net income (loss) (9,663,447) (9,663,447)
Nonrefundable prepaid proceeds towards anticipated Series A-1 preferred stock issuance 2,800,000 2,800,000
Issuance of commitment shares in connection with the loan agreement $ 100 889,900 890,000
Issuance of commitment shares in connection with the loan agreement, 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      
Repurchase of Series B preferred stock $ (3,613,000) 3,613,000
Issuance of Series B preferred stock, 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 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      
Stock-based compensation 3,327,651 3,327,651
Net income (loss) (5,884,223) (5,884,223)
Issuance of Series C preferred stock 4,000,000 4,000,000
Issuance of Series C preferred stock, shares   400          
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 Dec. 31, 2024 $ 2,799,990 $ 6,000,000 $ 17,800 97,893,322 (113,385,117) (6,674,005)
Balance, shares at Dec. 31, 2024 500 600 177,991,365      
Issuance of common stock in settlement of vested restricted stock units $ 590 (590)
Issuance of common stock in settlement of vested restricted stock units, shares       5,902,068      
Loan agreement interest settled in stock 28,269 28,269
Capital contribution 2,000,000 2,000,000
Stock-based compensation 7,292,701 7,292,701
Net income (loss) (10,367,061) (10,367,061)
Balance at Mar. 31, 2025 $ 2,799,990 $ 6,000,000 $ 18,390 107,213,702 (123,752,178) (7,720,096)
Balance, shares at Mar. 31, 2025 500 600 183,893,433      
Balance at Dec. 31, 2024 $ 2,799,990 $ 6,000,000 $ 17,800 97,893,322 (113,385,117) (6,674,005)
Balance, shares at Dec. 31, 2024 500 600 177,991,365      
Net income (loss)             (21,597,852)
Balance at Sep. 30, 2025 $ 2,799,990 $ 6,000,000 $ 19,740 118,339,343 (134,982,969) (7,823,896)
Balance, shares at Sep. 30, 2025 500 600 197,391,411      
Balance at Mar. 31, 2025 $ 2,799,990 $ 6,000,000 $ 18,390 107,213,702 (123,752,178) (7,720,096)
Balance, shares at Mar. 31, 2025 500 600 183,893,433      
Issuance of common stock in settlement of vested restricted stock units $ 980 (980)
Issuance of common stock in settlement of vested restricted stock units, shares       9,800,000      
Capital contribution 500,000 500,000
Stock-based compensation 3,239,333 3,239,333
Net income (loss) (5,503,979) (5,503,979)
Balance at Jun. 30, 2025 $ 2,799,990 $ 6,000,000 $ 19,370 110,952,055 (129,256,157) (9,484,742)
Balance, shares at Jun. 30, 2025 500 600 193,693,433      
Issuance of common stock in settlement of vested restricted stock units $ 78 (78)
Issuance of common stock in settlement of vested restricted stock units, shares       779,737      
Loan agreement interest settled in stock 37,137 37,137
Capital contribution 1,000,000 1,000,000
Stock-based compensation 3,244,917 3,244,917
Net income (loss) (5,726,812) (5,726,812)
Issuance of shares under the sales agreement, net of issuance costs $ 292 3,105,312 3,105,604
Issuance of shares under the sales agreement, net of issuance costs, shares       2,918,241      
Balance at Sep. 30, 2025 $ 2,799,990 $ 6,000,000 $ 19,740 $ 118,339,343 $ (134,982,969) $ (7,823,896)
Balance, shares at Sep. 30, 2025 500 600 197,391,411