XML 29 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss $ (16,290,695) $ (2,171,873)
Adjustments to reconcile net loss to net cash used in operating activities:    
Accretion of discount on marketable securities, net (1,205,197) 0
Stock-based compensation expense 1,405,722 407,632
Changes in fair value of convertible debt 0 (5,424,251)
Changes in operating assets and liabilities:    
Prepaid expenses, deposits and other assets (641,089) (1,200,144)
Accounts payable 848,969 565,169
Accrued expenses and other liabilities 690,290 1,289,024
Grant receivable (1,338,827) (915,404)
Net cash used in operating activities (16,530,827) (7,449,847)
Purchase of marketable securities (48,101,129) 0
Maturities of marketable securities 19,440,000 0
Net cash used in investing activities (28,661,129) 0
Net assets assumed in connection with reverse recapitalization 0 11,887,757
Proceeds from sale of common stock, prefunded warrants and common stock warrants 46,398,606 810,000
Payment of reverse capitalization costs 0 (1,548,643)
Net cash provided by financing activities 46,398,606 11,149,114
Net increase in cash and cash equivalents 1,206,650 3,699,267
Cash and cash equivalents at beginning of period 7,792,846 4,093,579
Cash and cash equivalents at end of period 8,999,496 7,792,846
Supplemental disclosure of non-cash financing activities:    
Conversion of convertible preferred stock 0 24,287,211
Unrealized gain on marketable securities 56,197 0
Stock options granted in lieu of cash bonus 255,724 0
Cashless exercise of pre-funded warrants 945 0
Conversion of Debt into Common Stock [Member]    
Supplemental disclosure of non-cash financing activities:    
Conversion of convertible notes $ 0 $ 6,989,749