XML 27 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
Total
Revision of prior period, reclassification, adjustment [Member]
Preferred stock [Member]
Preferred stock [Member]
Revision of prior period, reclassification, adjustment [Member]
Common stock [Member]
Common stock [Member]
Revision of prior period, reclassification, adjustment [Member]
Additional paid in capital [Member]
Additional paid in capital [Member]
Revision of prior period, reclassification, adjustment [Member]
Accumulated equity (deficit) [Member]
Accumulated equity (deficit) [Member]
Revision of prior period, reclassification, adjustment [Member]
Beginning Balance at Dec. 31, 2022 $ 12,303,941 $ 12,303,941 $ 16,923 $ 8,062 $ 8,102 $ 4,529 $ 71,437,087 $ 71,449,521 $ (59,158,171) $ (59,158,171)
Beginning Balance, shares at Dec. 31, 2022     16,923,981 80,606,229 8,101,770 45,286,589        
Retroactive application of reverse recapitalization     $ 8,861   $ 3,573   (12,434)      
Retroactive application of reverse recapitalization, shares     (63,682,248)   (37,184,819)          
Issuance of common shares for asset acquisition 15,000,000       $ 4,066   14,995,934      
Issuance of common shares for asset acquisition, shares         4,065,909          
Shares repurchased, shares     (11,138)              
Shares repurchased (24,751)   $ (10)       (24,741)      
Stock compensation expense 478,890           478,890      
Net loss (29,316,826)               (29,316,826)  
Additional shares issued on reverse stock split, shares     (63,682,248)   (37,184,819)          
Loss for the period (29,316,826)                  
Ending Balance at Dec. 31, 2023 (1,558,746)   $ 16,913   $ 12,168   86,887,170   (88,474,997)  
Ending Balance, shares at Dec. 31, 2023     16,912,843   12,167,679          
Stock compensation expense $ 1,958,663           1,958,663      
Conversion of preferred stock to common stock     $ (16,913)   $ 16,913          
Conversion of preferred stock to common stock, shares 16,912,843   (16,912,843)   16,912,843          
Issuance of common stock upon settlement of convertible notes $ 24,889,649       $ 9,867   24,879,782      
Issuance of common stock upon settlement of convertible notes, shares         9,866,756          
Reclassification of the derivative liability associated with the convertible notes make-whole premium 2,853,000           2,853,000      
Common stock and preferred stock (assumed from merger) to Kintara shareholders in reverse recapitalization (1,346,912)   $ 278,530   $ 1,843   (1,627,285)      
Common stock and preferred stock (assumed from merger) to Kintara shareholders in reverse recapitalization, shares     278,530   1,842,920          
Transaction costs in connection with the reverse recapitalization (4,129,663)           (4,129,663)      
Issuance of common shares, net of offering costs 4,600,000       $ 717   4,599,283      
Issuance of common shares, net of offering costs, shares         717,322          
Issuance of common shares for equity issuance and convertible notes for placement agent fees 443,560       $ 78   443,482      
Issuance of common shares for equity issuance and convertible notes for placement agent fees, Shares         77,798          
Issuance of common shares for warrants exercised 1,944,765       $ 647   1,944,118      
Issuance of common shares for warrants exercised, Shares         646,580          
Stock options exercised cash and cashless $ 104,000       $ 92   103,908      
Stock options exercised cash and cashless, Shares 180,689       91,862          
Fair value of warrants associated with convertible notes payable $ 6,520,056           6,520,056      
Deemed dividend on warrant modifications 965,177           965,177   (965,177)  
Net loss (21,682,306)               (21,682,306)  
Series A Preferred cash dividend (2,089)               (2,089)  
Loss for the period (21,682,306)                  
Ending Balance at Dec. 31, 2024 $ 14,593,976   $ 278,530   $ 42,324   $ 125,397,691   $ (111,124,569)  
Ending Balance, shares at Dec. 31, 2024     278,530   42,323,759