XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Changes in Stockholders' Equity (Deficiency) - USD ($)
Members' Equity (Deficiency) [Member]
Members' Equity (Deficiency) [Member]
Pre Titan Merger [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Pre Titan Merger [Member]
[1]
Preferred Stock [Member]
Series B Preferred Stock [Member]
[2]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Pre Titan Merger [Member]
[2]
Preferred Stock [Member]
Series B Redeemable Convertible Preferred Stock [Member]
Common Stock [Member]
Common Stock [Member]
Pre Titan Merger [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Pre Titan Merger [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Pre Titan Merger [Member]
Series B Preferred Stock [Member]
Total
Pre Titan Merger [Member]
Series B Redeemable Convertible Preferred Stock [Member]
Balance at Dec. 31, 2022 $ 2,526,104   [1]               $ 2,526,104    
Balance, shares at Dec. 31, 2022                                
Balance, value at Dec. 31, 2022 2,526,104                              
Balance, shares at Dec. 31, 2022     [1]                        
Issuance of warrants   [1]         1,375,000   (1,075,000)     300,000    
Effect of reverse acquisition (2,031,503)   $ 63 [1]   $ 147     $ 3,395   30,088,068   (664,601)     27,395,569    
Effect of reverse acquisition, shares     630,900 [1]   1,470,135     33,952,778                  
Stock-based compensation   $ 7 [1]       $ 30   5,590,448       5,590,485    
Net loss $ (664,601) [1]   (148,340,448)   (148,340,448) $ (664,601)  
Settlement of note due to contribution 170,000   [1]               170,000    
Share-based compensation, shares     70,100 [1]         300,000                  
Cancelation of Series C Preferred Stock for options   $ (7) [1]         7          
Cancelation of Series C Preferred Stock for options, shares [1]     (70,100)                            
Exchange of debt, preferred stock and common stock for common stock rights   [1]   $ (147)     $ (1,912)   118,324,275       118,322,216    
Exchange of debt, preferred stock and common stock for common stock rights, shares         (1,470,135)     (19,118,233)                  
Balance at Dec. 31, 2023   $ 63 [1]       $ 1,513   155,377,798   (150,080,049)     5,299,325    
Balance, shares at Dec. 31, 2023                               0
Balance, value at Dec. 31, 2023                              
Balance, shares at Dec. 31, 2023     630,900 [1]       15,134,545                  
Issuance of warrants   [1]         3,958,982   (862,289)     3,096,693    
Issuance of common stock due to exercise of share rights   [1]       $ 1,308   (1,308)          
Exercise of share pre warrants, shares               13,077,408                  
Series B Preferred Offering   [1]         2,653,105       2,653,105    
Series B Preferred Offering, shares             422,200             422,200      
Series B Preferred Offering             $ 1,568,895                    
Series B Preferred Offering costs   [1]         (290,390)       (290,390)    
Series A Preferred shares issued in relation to guarantee agreement   $ 22 [1]         3,009,978       3,010,000    
Series A Preferred shares issued in relation to guarantee agreement, shares [1]     215,000                            
Effect of reverse acquisition   $ 55 [1]         8,567,945       8,568,000    
Effect of reverse acquisition, shares [1]     552,000                            
Issuance of series B preferred   [1]         (1,322,696)       (1,322,696)    
Issuance of Series B preferred, shares             105,592                    
Issuance of Series B preferred             $ 1,372,696                    
Issuance of series B preferred due to extinguishment of debt   [1]                  
Issuance of series B preferred due to extinguishment of debt, shares             50,453                    
Issuance of series B preferred due to extinguishment of debt             $ 655,889                    
Remeasurement of Series B Preferred Stock to redemption value   [1]         (4,249,599)       (4,249,599)    
Remeasurement of Series B Preferred Stock to redemption value             $ 4,249,599                    
Stock-based compensation   [1]         65,293       65,293    
Net loss   [1]           (21,543,305)     (21,543,305)    
Balance at Dec. 31, 2024   $ 140 [1]       $ 2,821   $ 167,769,108   $ (172,485,643)     $ (4,713,574)    
Balance, shares at Dec. 31, 2024             578,245                   578,245
Balance, value at Dec. 31, 2024           $ 7,847,079                    
Balance, shares at Dec. 31, 2024     1,397,900 [1]       28,211,953                  
[1] On January 10, 2024, the Company redomiciled and exchanged all outstanding shares of its pre-existing Series C Preferred Stock for shares of a new class of Series A Preferred Stock (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity (Deficiency) for the year ended December 31, 2023 has been retrospectively restated to reflect this change.
[2] On January 10, 2024, the Company redomiciled and its pre-existing Series A class of Preferred Stock and Series B class of Preferred stock were eliminated (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity (Deficiency) for the year ended December 31, 2023 has been retrospectively restated to reflect these changes.