XML 95 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash $ 1,282,995 $ 1,052,397
Prepaid expenses and other assets 919,088 670,582
Total current assets 2,360,902 1,722,979
Property and equipment, net 296,442 458,651
Right-of-use assets - operating leases 228,490 469,862
Deferred transaction costs 2,582,870
Other assets 575,841 271,141
Total assets 3,461,675 5,505,503
Current liabilities:    
Accounts payable 5,200,245 3,418,378
Accrued expenses and other liabilities 1,712,396 1,096,450
Operating lease liabilities 229,063 252,714
Notes payable 1,651,000
Convertible promissory notes 80,712,000
Total current liabilities 9,042,704 85,479,542
Convertible promissory notes 14,220,000
Loan agreement 1,000,000  
Operating lease liabilities 5,796 234,858
Derivative warrant liabilities 87,180
Total liabilities 10,135,680 99,934,400
Stockholders’ deficit    
Common stock, $0.0001 par value; 800,000,000 shares authorized; 177,991,365 and 119,999,989 shares issued and outstanding at December 31, 2024 and December 31, 2023 17,800 12,000
Additional paid-in capital 97,893,322 5,216,840
Accumulated deficit (113,385,117) (99,657,737)
Total stockholders’ deficit (6,674,005) (94,428,897)
Total liabilities and stockholders’ deficit 3,461,675 5,505,503
Series A Preferred Stock [Member]    
Stockholders’ deficit    
Preferred Stock, value 2,799,990
Series C Preferred Stock [Member]    
Stockholders’ deficit    
Preferred Stock, value 6,000,000
Related Party [Member]    
Current assets:    
Due from related party 158,819
Current liabilities:    
Due to related party $ 250,000