XML 12 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Total
Convertible Preferred Stock [Member]
Preferred Stock [Member]
Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Accumulated Deficit [Member]
Beginning Balance at Dec. 31, 2023 $ (8,432,731)   $ 1,237 $ 707 $ 27,825,061 $ (36,259,736)
Beginning balance preferred stock, shares at Dec. 31, 2023     12,364,815      
Beginning balance common stock , shares at Dec. 31, 2023       7,072,300    
Retroactive application of recapitalization, shares     (2,159,935) (1,235,418)    
Retroactive application of recapitalization, amount     $ (217) $ (123) 340  
Net loss $ (945,046)         (945,046)
Ending balance preferred stock, shares at Mar. 31, 2024   10,200,000 10,204,880      
Ending balance common stock, shares at Mar. 31, 2024 5,800,000     5,836,882    
Ending Balance at Mar. 31, 2024 $ (9,377,777)   $ 1,020 $ 584 27,825,401 (37,204,782)
Beginning Balance at Dec. 31, 2024 $ (67,808,929)   $ 1,020 $ 584 33,537,989 (101,348,522)
Beginning balance preferred stock, shares at Dec. 31, 2024 10,204,880   10,204,880      
Beginning balance common stock , shares at Dec. 31, 2024 5,836,882     5,836,882    
Net loss $ (48,879,200)         (48,879,200)
Reverse recapitalization, net of expenses, shares     (10,204,880) 39,163,783    
Reverse recapitalization, net of expenses, amount 173,824,440   $ (1,020) $ 3,916 173,821,544  
Share based compensation expense $ 5,170,275       5,170,275  
Exercise of Series B warrants       $ 50 (50)  
Exercise of Series B warrants, shares 500,000     500,000    
Issuance of March 2025 Closing Shares and Warrants $ 9,569,184     $ 75 9,569,109  
Issuance of March 2025 Closing Shares and Warrants, shares       750,000    
Ending balance preferred stock, shares at Mar. 31, 2025 0          
Ending balance common stock, shares at Mar. 31, 2025 46,250,665     46,250,665    
Ending Balance at Mar. 31, 2025 $ 71,875,770     $ 4,625 $ 222,098,867 $ (150,227,722)