XML 46 R27.htm IDEA: XBRL DOCUMENT v3.25.4
Stockholders' Equity (Deficit) (Tables)
12 Months Ended
Dec. 31, 2025
Stockholders' Equity (Deficit)  
Schedule of changes in common stock warrant liabilities

The following is a roll-forward of the Common Stock Warrant Liability from December 31, 2024 to December 31, 2025:

Warrant liability at December 31, 2024

$

737,000

Change in fair value of warrant liability

(142,000)

Warrant liability at December 31, 2025

$

595,000

Schedule of common stock warrants outstanding

As of December 31, 2025, the Company had the following common stock warrants outstanding:

Outstanding

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

Outstanding

  ​ ​ ​

Exercise

  ​ ​ ​

Issued

December 31,

Exercised or

December

price per

Expiration

Issuance (Classification)

date

2024

Granted

Expired

2025

share

date

ThinkEquity Warrants (Equity)

February 3, 2025

5,250,000

5,250,000

$

5.00

February 4, 2030

Canaccord Warrants (Liability)

November 2, 2023

308,333

 

 

 

308,333

$

9.00

November 2, 2028

IPO Warrants (Equity)

2,400

 

 

(2,400)

 

$

7.50

January 29, 2025

Pre-Funded Warrants (Equity)

October 14, 2025

850,000

(850,000)

$

0.0001

October 10, 2030

Placement Agent Warrants (Equity)

October 14, 2025

200,000

200,000

$

2.20

October 10, 2030

Placement Agent Warrants (Equity)

October 28, 2025

83,537

83,537

$

2.56

October 20, 2030

Summary of changes in derivative liability

The following is a roll-forward of the ELOC derivative liability from date of execution to December 31, 2024:

Fair value at April 25, 2024

  ​ ​ ​

1,697,500

Settlements and changes in fair value of ELOC derivative liability

(1,697,500)

Fair value at December 31, 2024

Settlements and changes in fair value of ELOC derivative liability

Fair value at December 31, 2025