Stockholders Deficit (Details Narrative) - USD ($)
|
|
|
|
|
1 Months Ended |
12 Months Ended |
|
|
|
|
|
|
Oct. 08, 2025 |
Sep. 03, 2024 |
Mar. 05, 2024 |
Feb. 02, 2024 |
Dec. 24, 2024 |
Sep. 30, 2024 |
Aug. 31, 2024 |
Mar. 21, 2024 |
Mar. 18, 2024 |
Dec. 31, 2025 |
Dec. 31, 2024 |
Dec. 11, 2025 |
Jun. 30, 2025 |
Sep. 13, 2024 |
Jun. 22, 2024 |
May 16, 2024 |
Dec. 31, 2023 |
| Net proceeds |
|
|
|
|
|
|
|
|
|
$ 7,400,000
|
|
|
|
|
|
|
|
| Net proceeds from issuance of warrants |
|
|
|
|
|
|
|
|
|
$ 7,704,540
|
|
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Exercises in Period] |
|
|
|
|
|
|
|
|
|
|
$ 3,046,552
|
|
|
|
|
|
|
| Weighted average exercise price |
|
|
|
|
|
|
|
|
|
|
$ 2.77
|
|
|
|
|
|
|
| Total Stock, shares authorized |
|
|
|
|
|
|
|
|
|
205,000,000
|
205,000,000
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period |
|
|
|
|
|
|
|
|
|
443,179
|
415,218
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
|
|
|
|
|
|
|
|
|
$ 4.35
|
|
|
|
|
|
|
|
| Exercise price |
|
|
|
|
|
|
|
|
|
$ 5.54
|
|
|
|
|
|
|
|
| Expected life |
|
|
|
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
| Expected volatility |
|
|
|
|
|
|
|
|
|
69.00%
|
|
|
|
|
|
|
|
| Risk free interest rate |
|
|
|
|
|
|
|
|
|
4.36%
|
|
|
|
|
|
|
|
| Equity issuance cost |
|
|
|
|
|
|
|
|
|
$ 6,500,000
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
200,000,000
|
200,000,000
|
|
|
|
|
|
|
| Share-Based Compensation |
|
|
|
|
|
|
|
|
|
$ 1,629,992
|
$ 1,362,822
|
|
|
|
|
|
|
| Exercise price per share |
|
|
|
|
|
|
|
|
|
$ 3.39
|
$ 3.47
|
|
|
|
|
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
$ 2.65
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
|
|
|
|
|
|
5,000,000
|
5,000,000
|
|
|
|
|
|
|
| Stock Issued During Period, Shares, Issued for Services |
|
|
|
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
|
| Preferred stock, par value |
|
|
|
|
|
|
|
|
|
$ 0
|
$ 0
|
|
|
|
|
|
|
| Proceeds from stock option exercises |
|
|
|
|
|
|
|
|
|
$ 149,288
|
$ 240,507
|
|
|
|
|
|
|
| Exercise price per share |
|
|
|
|
|
|
|
|
|
|
$ 0.58
|
|
|
|
|
|
|
| Common Stock SARs outstanding |
|
|
|
|
|
|
|
|
|
$ 1,758,000
|
|
|
|
|
|
|
|
| Stock appreciation rights plan description |
|
|
|
|
|
|
|
|
|
February 17, 2022, the Company’s Board of Directors approved the 2022 Stock Appreciation Rights Plan (the “SAR Plan”) to issue a maximum of 1,500,000 stock appreciation rights (“SARs”), which was later adjusted to 2,637,150 SARs after the Merger
|
|
|
|
|
|
|
|
| Exercise Price |
|
|
|
|
|
|
|
|
|
$ 0.12
|
|
|
|
|
|
|
|
| Number of shares vested upon milestone |
|
|
|
|
|
1,250,000
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon vesting |
|
|
|
|
|
1,160,906
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock shares, outstanding |
|
|
|
|
|
|
|
|
|
34,368,162
|
30,588,413
|
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
34,368,162
|
30,588,413
|
|
|
86,198
|
|
50,000
|
|
| Weighted average exercise price of outstanding options |
|
|
|
|
|
|
|
|
|
$ 1.68
|
$ 1.04
|
|
|
|
|
|
$ 0.54
|
| Warrants outstanding |
|
|
|
|
|
|
|
|
|
22,488,828
|
21,961,690
|
|
21,948,388
|
|
|
|
19,443,314
|
| Awards outstanding |
|
|
|
|
|
|
|
|
|
6,792,880
|
|
|
|
|
|
|
|
| Aggregate intrinsic value |
|
|
|
|
|
|
|
|
|
$ 9,124,344
|
|
|
|
|
|
|
|
| Platinum Convertible Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants to Purchase Common Stock by each founders |
|
2,882,883
|
|
189,334
|
|
|
|
|
137,367
|
|
|
|
|
|
|
|
|
| Warrants to Purchase Common Stock forfeited shares |
|
|
|
|
|
|
|
|
51,967
|
|
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period |
|
|
|
|
|
|
|
|
|
|
163,669
|
|
|
|
|
|
|
| Exercise Price |
|
|
|
$ 3.69717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Platinum Senior Secured Convertible Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Converted Into Equity Amount |
|
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
|
|
| Common Stock Shares Issued |
|
|
|
|
|
|
|
|
|
|
879,051
|
|
|
|
|
|
|
| Exercise price per share |
|
|
|
|
|
|
|
|
|
|
$ 2.275
|
|
|
|
|
|
|
| 2023 Equity Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period |
|
|
|
|
|
|
|
|
|
443,179
|
|
|
|
|
|
|
|
| Proceeds from stock option exercises |
|
|
|
|
|
|
|
|
|
$ 149,288
|
|
|
|
|
|
|
|
| Weighted average exercise price of outstanding options |
|
|
|
|
|
|
|
|
|
$ 0.34
|
|
|
|
|
|
|
|
| Stock based compensation expense |
|
|
|
|
|
|
|
|
|
$ 1,103,325
|
$ 570,614
|
|
|
|
|
|
|
| Shares available for grant under share-based compensation plan |
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
|
|
|
| Share-based compensation arrangement, annual increase in authorized shares |
|
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
|
| September 3 2024 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined price per shares |
|
$ 2.775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants to purchase shares of common stock |
|
2,882,883
|
|
|
|
|
|
|
|
216,216
|
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
|
$ 3.47
|
|
|
|
|
|
|
|
$ 2.65
|
|
|
|
|
|
|
|
| Warrants exercised |
|
|
|
|
2,882,883
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 27 2024 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants to purchase shares of common stock |
|
|
|
|
|
|
|
|
|
220,000
|
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
|
|
|
|
|
|
|
|
|
$ 2.36
|
|
|
|
|
|
|
|
| December 24 2024 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net proceeds from issuance of warrants |
|
|
|
|
|
|
|
|
|
$ 7,400,000
|
|
|
|
|
|
|
|
| Warrants to purchase shares of common stock |
|
|
|
|
|
|
|
|
|
2,162,162
|
|
|
|
|
|
|
|
| Common stock exercise price per share |
|
|
|
|
|
|
|
|
|
$ 4.50
|
|
|
|
|
|
|
|
| Warrants exercise price |
|
|
|
|
|
|
|
|
|
$ 2.65
|
|
|
|
|
|
|
|
| Common stock warrants exercisable |
|
|
|
|
|
|
|
|
|
2,882,883
|
|
|
|
|
|
|
|
| Gross proceeds from Issuance of Warrants |
|
|
|
|
|
|
|
|
|
$ 7,600,000
|
|
|
|
|
|
|
|
| Stock Incentive Plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-Based Compensation |
|
|
|
|
|
|
$ 205,879
|
|
|
|
|
|
|
|
|
|
|
| Weighted average exercise price of outstanding options |
|
|
|
|
|
|
|
|
|
$ 1.68
|
|
|
|
|
|
|
|
| Description of modification of share-based payment award |
|
|
|
|
|
|
|
|
|
the Company cancelled out-of-the money options to exercise 300,000 shares held by current employees and replaced them with 525,000 options at lower exercise prices. The new options were subject to the same service-based vesting schedule as the original options
|
|
|
|
|
|
|
|
| Total unrecognized costs |
|
|
|
|
|
|
|
|
|
$ 3,824,252
|
|
|
|
|
|
|
|
| Option expected over period |
|
|
|
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
| Awards outstanding |
|
|
|
|
|
|
|
|
|
6,792,880
|
|
|
|
|
|
|
|
| Warrant Inducement Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period |
|
|
|
|
2,882,883
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
|
|
|
|
$ 2.65
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
|
|
|
|
|
|
|
|
|
$ 4.50
|
|
|
|
|
|
|
|
| Shares Issued Upon Exercise of Public Warrants |
|
|
|
|
|
|
|
|
|
13,502
|
|
|
|
|
|
|
|
| Proceeds from Exercise of Public Warrants |
|
|
|
|
|
|
|
|
|
$ 60,759
|
|
|
|
|
|
|
|
| Airship AI Holdings Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
2,000,000
|
|
|
|
|
|
| Employee [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase shares of common stock |
|
|
|
|
|
|
|
|
|
1,816,000
|
1,590,000
|
|
|
|
|
|
|
| Common stock exercise price per share |
|
|
|
|
|
|
|
|
|
$ 3.39
|
$ 3.47
|
|
|
|
|
|
|
| Employee 1 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase shares of common stock |
|
|
|
|
|
|
|
|
|
107,500
|
300,000
|
|
|
|
|
|
|
| Common stock exercise price per share |
|
|
|
|
|
|
|
|
|
$ 2.95
|
$ 6.85
|
|
|
|
|
|
|
| Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend yield |
|
|
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
|
|
|
|
|
|
|
|
|
$ 1.77
|
|
|
|
|
|
|
|
| Exercise price |
|
|
|
|
|
|
|
|
|
$ 6.20
|
|
|
|
|
|
|
|
| Expected life |
|
|
|
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
| Expected volatility |
|
|
|
|
|
|
|
|
|
61.20%
|
69.00%
|
|
|
|
|
|
|
| Risk free interest rate |
|
|
|
|
|
|
|
|
|
3.74%
|
|
|
|
|
|
|
|
| Aggregate intrinsic value |
|
|
|
|
|
|
|
|
|
$ 3,129,290
|
|
|
|
|
|
|
|
| Warrants outstanding |
|
|
|
|
|
|
|
|
|
22,488,828
|
|
|
|
|
|
|
|
| Common Stocks [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period |
2,162,162
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
$ 6.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Professional Fees |
$ 231,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase shares of common stock |
|
|
|
|
|
|
|
|
|
|
11,812
|
|
|
|
|
|
|
| Common stock exercise price per share |
|
|
|
|
|
|
|
|
|
|
$ 1.64
|
|
|
|
|
|
|
| Exercise price per share |
$ 4.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| New warrants issued |
2,702,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of warrants |
$ 9,729,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stocks [Member] | Invester [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Converted Into Equity Amount |
|
|
$ 250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Shares Issued |
|
|
70,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stocks [Member] | Investor 1 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Converted Into Equity Amount |
|
|
$ 350,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Shares Issued |
|
|
98,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Platinum Shares Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
232,360
|
|
|
| Stock Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period |
|
|
|
|
|
|
|
|
|
443,179
|
415,218
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period, value |
|
|
|
|
|
|
|
|
|
$ 149,288
|
$ 240,567
|
|
|
|
|
|
|
| Weighted average exercise price of stock options exercised during the period |
|
|
|
|
|
|
|
|
|
$ 0.34
|
$ 0.58
|
|
|
|
|
|
|
| Warrants Purchase Common Stock [Member] | Investors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon exercise of stock options during the period |
2,162,162
|
|
|
|
|
|
|
|
|
|
163,669
|
|
|
|
|
|
|
| Dividend yield |
|
|
|
|
|
|
|
|
|
0.00%
|
|
|
|
|
|
|
|
| Warrant Exercise Price Per Share |
$ 6.20
|
|
|
|
|
|
|
|
|
$ 4.50
|
$ 4.92
|
|
|
|
|
|
|
| Shares Issued Upon Exercise of Public Warrants |
|
|
|
|
|
|
|
|
|
13,502
|
|
|
|
|
|
|
|
| Proceeds from Exercise of Public Warrants |
$ 9,729,729
|
|
|
|
|
|
|
|
|
$ 60,759
|
|
|
|
|
|
|
|
| Exercise price |
|
|
|
|
|
|
|
|
|
$ 5.14
|
|
|
|
|
|
|
|
| Gross proceeds from other equity |
|
|
|
|
|
|
|
|
|
$ 9,700,000
|
|
|
|
|
|
|
|
| Expected life |
|
|
|
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
| Expected volatility |
|
|
|
|
|
|
|
|
|
61.20%
|
|
|
|
|
|
|
|
| Risk free interest rate |
|
|
|
|
|
|
|
|
|
3.74%
|
|
|
|
|
|
|
|
| Equity issuance cost |
|
|
|
|
|
|
|
|
|
$ 6,200,000
|
|
|
|
|
|
|
|
| Exercise price per share |
$ 4.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| New warrants issued |
2,702,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|