XML 91 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Shareholders’ Equity (Deficit) (Unaudited) - USD ($)
Legacy Common Stock
As restated
Legacy Common Stock
Retroactive application of recapitalization
Legacy Common Stock
Adjusted
Legacy Common Stock
Common Stock
As restated
Common Stock
Retroactive application of recapitalization
Common Stock
Adjusted
Common Stock
Additional Paid-In Capital
As restated
Additional Paid-In Capital
Retroactive application of recapitalization
Additional Paid-In Capital
Adjusted
Additional Paid-In Capital
Accumulated Deficit
As restated
Accumulated Deficit
Retroactive application of recapitalization
Accumulated Deficit
Adjusted
Accumulated Deficit
As restated
Retroactive application of recapitalization
Adjusted
Total
Balances at Dec. 31, 2023   $ (108,975) $ 108,975   $ 1,221 $ 1,221   $ 107,754 $ 133,360 $ 241,114   $ (3,195,833) $ (3,195,833)   $ (2,953,498) $ (2,953,498)
Balances (in Shares) at Dec. 31, 2023   (108,975,000) 108,975,000     12,208,851 12,208,851                        
Share-based compensation                   187,001             187,001
Share-based compensation (in Shares)               1,868                        
Net loss                         (18,850,414)       (18,850,414)
Balances at Sep. 30, 2024             $ 1,221       428,115       (22,046,247)       (21,616,911)
Balances (in Shares) at Sep. 30, 2024             12,210,718                        
Balances at Jun. 30, 2024 $ 108,975 $ (108,975)   $ 1,221   $ 1,221 $ 305,828 107,754   413,582 $ (19,387,833)   (19,387,833) $ (18,973,030)   (18,973,030)
Balances (in Shares) at Jun. 30, 2024 108,975,000 (108,975,000)     12,210,718   12,210,718                        
Share-based compensation                   14,533             14,533
Net loss                         (2,658,414)       (2,658,414)
Balances at Sep. 30, 2024             $ 1,221       428,115       (22,046,247)       (21,616,911)
Balances (in Shares) at Sep. 30, 2024             12,210,718                        
Balances at Dec. 31, 2024   $ (108,975) $ 108,975   $ 1,221 $ 1,221   $ 107,754 $ 330,366 438,120   $ (24,733,263) (24,733,263)   $ (24,293,922) (24,293,922)
Balances (in Shares) at Dec. 31, 2024   (108,975,000) 108,975,000     12,210,718 12,210,718                        
Share-based compensation                   28,862             28,862
Reverse recapitalization transactions, net             $ 1,543       56,155,649             56,157,192
Reverse recapitalization transactions, net (in Shares)               15,426,221                        
Share purchase commitment             $ 10       349,990             $ 350,000
Share purchase commitment (in Shares)               106,383                       2,709,411
Net loss                         (34,360,316)       $ (34,360,316)
Balances at Sep. 30, 2025             $ 2,774       56,972,621       (59,093,579)       (2,118,184)
Balances (in Shares) at Sep. 30, 2025             27,743,322                        
Balances at Jun. 30, 2025             $ 2,764       56,613,511       (54,877,024)       1,739,251
Balances (in Shares) at Jun. 30, 2025             27,636,939                        
Share-based compensation                   9,120             9,120
Share purchase commitment             $ 10       349,990             350,000
Share purchase commitment (in Shares)               106,383                        
Net loss                         (4,216,555)       (4,216,555)
Balances at Sep. 30, 2025             $ 2,774       $ 56,972,621       $ (59,093,579)       $ (2,118,184)
Balances (in Shares) at Sep. 30, 2025             27,743,322