XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 4,504,079 $ 30,162
Other receivable 519,822
Prepaid expenses and other current assets 179,742 134,757
Total current assets 5,203,643 164,919
Property, equipment and software, net 268,416 119,871
Operating lease right-of-use assets, net 59,236
Intangible assets 1,269,658
Deferred offering costs 150,000
Other assets 99,664 22,245
Total assets 7,050,617 307,035
Current liabilities    
Accounts payable 143,414
Contract liabilities 1,468,346
Other payables 1,527,933
Accrued expenses and other current liabilities 756,732 293,613
Convertible note payable to related party 305,425
Current maturities of operating lease liabilities 58,801
Total current liabilities 4,117,237 437,027
Total liabilities 4,117,237 437,027
Stockholders’ equity (deficit)    
Preferred Stock, authorized: 10,000,000 shares at $0.001 par value, including 3,000,000 shares designated as Series A Convertible Preferred Stock at $0.001 par value; 2,305,357 Series A shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively. 1,639,779 1,639,779
Common Stock, authorized: 60,000,000 shares at $0.01 par value; issued and outstanding: 6,224,389 shares at June 30, 2025 and 3,713,792 shares at December 31, 2024 respectively 62,244 37,138
Additional paid-in capital 98,936,041 94,886,147
Accumulated deficit (97,707,603) (96,694,013)
Accumulated other comprehensive income 2,919 957
Total stockholders’ equity (deficit) 2,933,380 (129,992)
Total liabilities and stockholders’ equity (deficit) $ 7,050,617 $ 307,035