XML 98 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders' Deficit - 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 loss (60,477,680) (60,477,680)
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 loss (13,727,380) (13,727,380)
Issuance of Series A preferred stock $ 2,799,990 2,799,990
Issuance of preferred stock, shares 500            
Issuance of Series C preferred stock $ 6,000,000 6,000,000
Issuance of preferred stock, shares     600        
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      
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 $ 150 (150)
Issuance of common stock in connection with Polar Note, shares       1,500,000      
Contribution from related party $ (3,613,000) 3,613,000
Contribution from related party, shares   (3,613)          
Nonrefundable prepaid proceeds towards anticipated Series A-1 preferred stock issuance 3,000,000 3,000,000
Issuance of common stock in settlement of vested restricted stock units $ 1,088 (1,088)
Issuance of common stock in settlement of vested restricted stock units, shares       10,876,947      
Stock-based compensation 40,764,136 40,764,136
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