XML 34 R4.htm IDEA: XBRL DOCUMENT v3.25.3
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
 3 Months Ended 6 Months Ended 8 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Revenues:          
Service revenues $ 725,648 $ 840,611 $ 1,541,664 $ 1,625,896  
Consulting revenues (related party) 0 100,000 0 200,000  
Total revenues 725,648 940,611 1,541,664 1,825,896  
Cost of revenues:          
Cost of revenues 402,930 411,139 813,580 821,288  
Total cost of revenues 402,930 411,139 813,580 821,288  
Gross profit 322,718 529,472 728,084 1,004,608  
Operating expenses          
Selling and marketing 110,085 143,735 231,512 256,594  
General and administrative 1,889,175 550,224 2,462,714 1,059,126 $ (238)
Research and development 22,491 6,426 28,798 24,918  
Total operating expenses 2,021,751 700,385 2,723,024 1,340,638 (238)
(Loss) from operations (1,699,033) (170,913) (1,994,940) (336,030)  
Other income (expense)          
Change in fair value of warrants (1,540,424) 0 (1,540,424) 0  
Change in fair value of crypto assets 182,665 0 182,665 0  
Change in fair value of convertible debt (260,630) 0 (260,630) 0  
Financing cost (473,500) 0 (473,500) 0  
Staking rewards 6,548 0 6,548 0  
Interest and other expense (43,435) (1,906) (44,735) (3,878)  
Total other income (expense) (2,128,776) (1,906) (2,130,076) (3,878)  
(Loss) before provision for income taxes (3,827,809) (172,819) (4,125,016) (339,908)  
Provision for income taxes 38,360 0 38,360 0  
Net loss (3,866,169) (172,819) (4,163,376) (339,908) $ (238)
Weighted average number of Class B common shares outstanding - Basic and Diluted         100
Basic and diluted net income per share-Class A Common Stock*         $ (2.38)
Basic and diluted net income per share-Class B Common Stock* $ (2,653,308) $ (103,059) $ (2,693,397) $ (202,702)  
Class A [Member]          
Other income (expense)          
Weighted average number of Class B common shares outstanding - Basic and Diluted 1,000,000 1,000,000 1,000,000 1,000,000  
Basic and diluted net income per share-Preferred Stock-Series A* $ (1,051,573) $ (9,258) $ (195,026) $ (18,209)  
Basic and diluted net income per share-Class A Common Stock*   $ (60,502) $ (1,274,499) $ (118,997)  
Weighted average shares outstanding-Preferred Stock-Series B* $ 2,328 $ 0 $ 2,328 $ 0  
Basic and diluted net income per share-Preferred Stock-Series B* $ (375) $ 0 $ (454) $ 0  
Class B [Member]          
Other income (expense)          
Weighted average shares outstanding-Class A Common Stock* $ 6,535,014 $ 6,535,014 $ 6,535,014 $ 6,535,014  
Weighted average shares outstanding-Class B Common Stock* 16,489,015 11,131,864 13,810,439 11,131,864