XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
Total
Total Mezzanine Capital
Redeemable Interests
Total Members’ Equity/(Deficit)
Contributed Capital
Accumulated (Deficit)
Common Stock
Additional Paid in Capital
Accumulated Deficit
Beginning balance at Dec. 31, 2022   $ 10,165,000 $ 10,165,000            
Ending balance at Mar. 31, 2023   0 0            
Beginning balance at Dec. 31, 2022 $ 0     $ (37,467,497) $ 9,084,599 $ (46,552,096) $ 0 $ 0 $ 0
Beginning balance (in shares) at Dec. 31, 2022             0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Effect of recapitalization (in shares)             25,423,729    
Effect of recapitalization (24,872,180) (10,165,000) (10,165,000) 37,467,497 (9,084,599) 46,552,096 $ 254 21,679,662 (46,552,096)
Net loss (2,328,283)               (2,328,283)
Capital contribution 652,794             652,794  
Ending balance (in shares) at Mar. 31, 2023             25,423,729    
Ending balance at Mar. 31, 2023 (26,547,669)     0 0 0 $ 254 22,332,456 (48,880,379)
Beginning balance at Dec. 31, 2022   10,165,000 10,165,000            
Ending balance at Sep. 30, 2023   0 0            
Beginning balance at Dec. 31, 2022 0     (37,467,497) 9,084,599 (46,552,096) $ 0 0 0
Beginning balance (in shares) at Dec. 31, 2022             0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (9,865,327)                
Ending balance (in shares) at Sep. 30, 2023             25,423,729    
Ending balance at Sep. 30, 2023 (31,868,499)     0 0 0 $ 254 24,548,670 (56,417,423)
Beginning balance at Mar. 31, 2023   0 0            
Ending balance at Jun. 30, 2023   0 0            
Beginning balance at Mar. 31, 2023 (26,547,669)     0 0 0 $ 254 22,332,456 (48,880,379)
Beginning balance (in shares) at Mar. 31, 2023             25,423,729    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (3,616,092)               (3,616,092)
Capital contribution 1,697,209             1,697,209  
Ending balance (in shares) at Jun. 30, 2023             25,423,729    
Ending balance at Jun. 30, 2023 (28,466,552)     0 0 0 $ 254 24,029,665 (52,496,471)
Ending balance at Sep. 30, 2023   0 0            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (3,920,952)               (3,920,952)
Capital contribution 519,005             519,005  
Ending balance (in shares) at Sep. 30, 2023             25,423,729    
Ending balance at Sep. 30, 2023 (31,868,499)     0 0 0 $ 254 24,548,670 (56,417,423)
Beginning balance at Dec. 31, 2023   10,663,750 10,663,750            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Accretion to redemption value   133,162 133,162 (133,162) (133,162)        
Exercise of redeemable interests   (10,796,912) (10,796,912) 10,796,912 10,796,912        
Ending balance at Mar. 31, 2024   0 0            
Beginning balance at Dec. 31, 2023 $ (39,354,053)     (50,017,803) 11,786,313 (61,804,116) $ 254 22,449,809 (61,804,116)
Beginning balance (in shares) at Dec. 31, 2023 25,423,729           25,423,729    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Effect of recapitalization $ 60,000,000     38,320,084 (23,484,032) 61,804,116   (1,804,116) 61,804,116
Net loss (4,866,844)               (4,866,844)
Capital contribution 133,969     1,033,969 1,033,969     1,033,969  
Ending balance (in shares) at Mar. 31, 2024             25,423,729    
Ending balance at Mar. 31, 2024 16,813,072     0 0 0 $ 254 21,679,662 (4,866,844)
Beginning balance at Dec. 31, 2023   10,663,750 10,663,750            
Ending balance at Sep. 30, 2024   0 0            
Beginning balance at Dec. 31, 2023 $ (39,354,053)     (50,017,803) 11,786,313 (61,804,116) $ 254 22,449,809 (61,804,116)
Beginning balance (in shares) at Dec. 31, 2023 25,423,729           25,423,729    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss $ (66,828,192)                
Ending balance (in shares) at Sep. 30, 2024 45,324,715           45,324,715    
Ending balance at Sep. 30, 2024 $ 16,224,262     0 0 0 $ 453 83,052,001 (66,828,192)
Beginning balance at Mar. 31, 2024   0 0            
Ending balance at Jun. 30, 2024   0 0            
Beginning balance at Mar. 31, 2024 16,813,072     0 0 0 $ 254 21,679,662 (4,866,844)
Beginning balance (in shares) at Mar. 31, 2024             25,423,729    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (54,911,719)               (54,911,719)
Stock based compensation 4,506,066             4,506,066  
Recapitalization of legacy company (in shares)             380,648    
Recapitalization of legacy company (1,703,189)           $ 4 (1,703,193)  
Deemed contribution of debt deconsolidation from related party 15,284,178             15,284,178  
Advisory fees paid in merger (in shares)             18,220,338    
Advisory fees paid in merger 43,000,000           $ 182 42,999,818  
Ending balance (in shares) at Jun. 30, 2024             44,024,715    
Ending balance at Jun. 30, 2024 22,988,408     0 0 0 $ 440 82,766,531 (59,778,563)
Ending balance at Sep. 30, 2024   $ 0 $ 0            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (7,049,629)               (7,049,629)
Stock based compensation 285,483             285,483  
Stock issued for incentive plan (in shares)             1,300,000    
Stock issued for incentive plan $ 0           $ 13 (13)  
Ending balance (in shares) at Sep. 30, 2024 45,324,715           45,324,715    
Ending balance at Sep. 30, 2024 $ 16,224,262     $ 0 $ 0 $ 0 $ 453 $ 83,052,001 $ (66,828,192)