XML 18 R4.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)
 3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)        
Revenue $ 864,053 $ 522,166 $ 1,229,524 $ 522,166
Cost of goods sold 622,499 448,095 861,091 448,095
Gross margin 241,554 74,071 368,433 74,071
Operating expenses:        
General and administrative expenses 1,984,659 1,374,786 6,748,375 2,485,015
Research and development expenses 1,297,968 914,619 2,316,320 1,789,961
Depreciation and amortization 8,898 8,120 17,113 16,239
Total operating expenses 3,291,525 2,297,525 9,081,808 4,291,215
Loss from operations (3,049,971) (2,223,454) (8,713,375) (4,217,144)
Other income (expense):        
Change in fair value of derivative liabilities   (33,754) (827,445) (575,393)
Change in fair value of warrant liabilities   (435,469) 223,162 (13,478,661)
Change in fair value of pledged security (1,185,528)   (1,185,528)  
Change in earnout liability 17,000   (13,000)  
Transaction costs expensed (8,502,003)   (18,167,007)  
Gain on settlement of forward purchase agreement     1,406,669  
Other expense:   (30,195)   (16,176)
Interest expense (631,591) (2,984,232) (1,355,058) (5,857,183)
Gains (loss) from extinguishment of debt, net (7,771,709)   4,820,343  
Total other expense: (18,073,831) (3,483,650) (15,097,864) (19,927,413)
Loss before income taxes (21,123,802) (5,707,104) (23,811,239) (24,144,557)
Net loss $ (21,123,802) $ (5,707,104) $ (23,811,239) $ (24,144,557)
Net loss per share:        
Basic (in dollars per share) $ (0.49) $ (1.77) $ (0.72) $ (7.15)
Diluted (in dollars per share) $ (0.49) $ (1.77) $ (0.72) $ (7.15)
Weighted average number of shares/units:        
Basic (in shares) 43,199,543 3,529,740 33,254,351 3,529,740
Diluted (in shares) 43,199,543 3,529,740 33,254,351 3,529,740