XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders’ (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, 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)        
Redemption 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 (in shares) at Dec. 31, 2023             25,423,729    
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)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (4,866,844)               (4,866,844)
Capital contribution 1,033,969     1,033,969 1,033,969     1,033,969  
Accretion to redemption value   133,162 133,162 (133,162) (133,162)        
Redemption of redeemable interests   (10,796,912) (10,796,912) 10,796,912 10,796,912        
Effect from merger 60,000,000     38,320,084 (23,484,032) 61,804,116   (1,804,116) 61,804,116
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 Jun. 30, 2024   0 0            
Beginning balance (in shares) at Dec. 31, 2023             25,423,729    
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)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (59,778,563)                
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)
Beginning balance at Mar. 31, 2024   0 0            
Ending balance at Jun. 30, 2024   $ 0 $ 0            
Beginning balance (in shares) at Mar. 31, 2024             25,423,729    
Beginning balance at Mar. 31, 2024 16,813,072     0 0 0 $ 254 21,679,662 (4,866,844)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (54,911,719)               (54,911,719)
Stock based compensation 4,506,066             4,506,066  
Stock issued to legacy stockholders/Deemed contribution of debt deconsolidation from related party 15,284,178             15,284,178  
Recapitalization of legacy company (in shares)             380,648    
Recapitalization of legacy company (1,703,189)           $ 4 (1,703,193)  
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)
Beginning balance (in shares) at Dec. 31, 2024 53,130,946           53,130,946    
Beginning balance at Dec. 31, 2024 $ (12,016,656)           $ 531 123,462,703 (135,479,890)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (10,744,185)               (10,744,185)
Stock based compensation 6,039,973             6,039,973  
Shares issued for services (in shares)             65,148    
Stock issued for services 326,400           $ 1 326,399  
Stock issued to legacy stockholders (in shares)             764,486    
Stock issued to legacy stockholders/Deemed contribution of debt deconsolidation from related party 2,359,271           $ 8 2,359,263  
Stock issued for RSUs (in shares)             593,221    
Stock issued for RSUs 133,969           $ 6 (6)  
Ending balance (in shares) at Mar. 31, 2025             54,553,801    
Ending balance at Mar. 31, 2025 $ (14,035,197)           $ 546 132,188,332 (146,224,075)
Beginning balance (in shares) at Dec. 31, 2024 53,130,946           53,130,946    
Beginning balance at Dec. 31, 2024 $ (12,016,656)           $ 531 123,462,703 (135,479,890)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss $ (21,462,354)                
Stock issued to legacy stockholders (in shares)             773,944    
Ending balance (in shares) at Jun. 30, 2025 54,563,259           54,563,259    
Ending balance at Jun. 30, 2025 $ (18,464,415)           $ 546 138,477,283 (156,942,244)
Beginning balance (in shares) at Mar. 31, 2025             54,553,801    
Beginning balance at Mar. 31, 2025 (14,035,197)           $ 546 132,188,332 (146,224,075)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (10,718,169)               (10,718,169)
Stock based compensation 6,269,751             6,269,751  
Stock issued to legacy stockholders (in shares)             9,458    
Stock issued to legacy stockholders/Deemed contribution of debt deconsolidation from related party $ 19,200           $ 0 19,200  
Ending balance (in shares) at Jun. 30, 2025 54,563,259           54,563,259    
Ending balance at Jun. 30, 2025 $ (18,464,415)           $ 546 $ 138,477,283 $ (156,942,244)