XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) (Unaudited) - USD ($)
Common Stock
Class A
Common Stock
Class B
Common Stock
Class C
Additional Paid-In Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2023 $ 44,118,081 $ (65,465,376) $ (21,347,295)
Balance (in Shares) at Dec. 31, 2023 100,000,000 57,117,774 6,345,000      
Expense related to stock options (Note 8) 1,273,053 1,273,053
Convertible debt converted to equity from reverse recapitalization 54,991,472 54,991,472
Assumption of debt from reverse recapitalization (10,285,918) (10,285,918)
Coversion to Newco shares from reverse recapitalization
Coversion to Newco shares from reverse recapitalization (in Shares) (78,621,110) (57,117,774) (6,345,000)      
Net loss (8,431,622) (8,431,622)
Balance at Mar. 31, 2024 90,096,688 (73,896,998) 16,199,690
Balance (in Shares) at Mar. 31, 2024 21,378,890      
Balance at Dec. 31, 2023 44,118,081 (65,465,376) (21,347,295)
Balance (in Shares) at Dec. 31, 2023 100,000,000 57,117,774 6,345,000      
Net loss           (19,561,531)
Balance at Sep. 30, 2024 90,096,688 (85,026,907) 5,069,781
Balance (in Shares) at Sep. 30, 2024 21,378,890      
Balance at Mar. 31, 2024 90,096,688 (73,896,998) 16,199,690
Balance (in Shares) at Mar. 31, 2024 21,378,890      
Net loss (6,297,740) (6,297,740)
Balance at Jun. 30, 2024 90,096,688 (80,194,738) 9,901,950
Balance (in Shares) at Jun. 30, 2024 21,378,890          
Net loss (4,832,169) (4,832,169)
Balance at Sep. 30, 2024 90,096,688 (85,026,907) 5,069,781
Balance (in Shares) at Sep. 30, 2024 21,378,890      
Balance at Dec. 31, 2024 90,096,688 (90,792,574) (695,886)
Balance (in Shares) at Dec. 31, 2024 21,378,890          
Exercise of restricted share units 17,490 17,490
Exercise of restricted share units (in Shares) 2,962          
Expense related to restricted share units 40,676 40,676
Net loss (4,187,588) (4,187,588)
Balance at Mar. 31, 2025 90,154,854 (94,980,162) (4,825,308)
Balance (in Shares) at Mar. 31, 2025 21,381,852      
Balance at Dec. 31, 2024 90,096,688 (90,792,574) (695,886)
Balance (in Shares) at Dec. 31, 2024 21,378,890          
Net loss           (12,568,535)
Balance at Sep. 30, 2025 90,412,531 (103,361,109) (12,948,578)
Balance (in Shares) at Sep. 30, 2025 21,463,306      
Balance at Mar. 31, 2025 90,154,854 (94,980,162) (4,825,308)
Balance (in Shares) at Mar. 31, 2025 21,381,852      
Issuance of restricted share units 214,001 214,001
Issuance of restricted share units (in Shares) 66,667          
Expense related to restricted share units 40,677 40,677
Net loss (4,600,126) (4,600,126)
Balance at Jun. 30, 2025 90,409,532 (99,580,288) (9,170,756)
Balance (in Shares) at Jun. 30, 2025 21,448,519      
Issuance of restricted share units 2,999 2,999
Issuance of restricted share units (in Shares) 14,787          
Net loss (3,780,821) (3,780,821)
Balance at Sep. 30, 2025 $ 90,412,531 $ (103,361,109) $ (12,948,578)
Balance (in Shares) at Sep. 30, 2025 21,463,306