XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Mar. 19, 2024
Beginning balance, shares at Mar. 19, 2024      
Issuance of common stock - Inception $ 40,411 (39,411) 1,000
Issuance of common stock - Inception, shares 4,041,146      
Issuance of common stock - Purchasing intellectual Properties $ 40,411 (40,411)
Issuance of common stock - Purchasing intellectual Properties, shares 4,041,146      
Issuance of common stock - Investment by affiliate $ 8,972 1,028 10,000
Issuance of common stock - Investment by affiliate, shares 897,135      
Issuance of common stock - Service $ 20,206 229,794 250,000
Issuance of common stock - Service, shares 2,020,573      
Net loss (332,119) (332,119)
Ending balance, value at Sep. 30, 2024 $ 110,000 151,000 (332,119) (71,119)
Ending balance, shares at Sep. 30, 2024 11,000,000      
Issuance of shares in business combination $ 25,403 (143,694) (8,228,692) (8,346,983)
Issuance of shares in business combination, shares 2,540,324      
Conversion of public and private rights $ 7,306 (7,306)
Conversion of public and private rights, shares 730,600      
Issuance of Shares pursuant to the Standby Equity Purchase Agreement $ 2,000 468,000 470,000
Issuance of Shares pursuant to the Standby Equity Purchase Agreement, shares 200,000      
Issuance of shares - Service $ 225 52,650 52,875
Issuance of shares - Service, shares 22,500      
Exercise of warrants $ 10 11,582 11,592
Exercise of warrants, shares 1,008      
Stock based compensation $ 267 2,636,016 2,636,283
Stock based compensation, shares 26,662      
Net loss (6,548,095) (6,548,095)
Ending balance, value at Sep. 30, 2025 $ 145,211 $ 3,168,248 $ (15,108,906) $ (11,795,447)
Ending balance, shares at Sep. 30, 2025 14,521,094