XML 50 R42.htm IDEA: XBRL DOCUMENT v3.25.1
RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS AND PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Tables)
12 Months Ended
Dec. 31, 2024
Accounting Changes and Error Corrections [Abstract]  
Schedule of Restatements for Previously Issued Financial Statements

The Company has not filed, and does not intend to file, amendments to the previously filed Quarterly Reports on Form 10-Q for the quarters ended March 31, 2024, June 30, 2024 and September 30, 2024, but instead is restating its unaudited interim condensed consolidated financial statements in this 10-K.

The corrections to (i) the year ended December 31, 2023 presented in this 10-K and (ii) the quarters ended March 31, 2024, June 30, 2024 and September 30, 2024 to be presented in the Company's upcoming Form 10-Qs to be filed during 2025 are as follows:

Consolidated Balance Sheets

 

 

 

As of December 31, 2023

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

Accrued expenses

 

$

2,750,305

 

 

$

(250,648

)

 

$

2,499,657

 

 

Total current liabilities

 

$

10,028,688

 

 

$

(250,648

)

 

$

9,778,040

 

 

Convertible notes payable

 

$

6,713,241

 

 

$

254,710

 

 

$

6,967,951

 

 

Total liabilities

 

$

19,217,817

 

 

$

4,062

 

 

$

19,221,879

 

 

Stockholders’ Deficit

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

$

(97,286,789

)

 

$

(4,062

)

 

$

(97,290,851

)

 

Total Stockholders’ Deficit

 

$

(32,541,859

)

 

$

(4,062

)

 

$

(32,545,921

)

 

 

 

 

 

As of March 31, 2024

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

Accrued expenses

 

$

3,248,847

 

 

$

(246,202

)

 

$

3,002,645

 

 

Total current liabilities

 

$

12,441,326

 

 

$

(246,202

)

 

$

12,195,124

 

 

Convertible notes payable

 

$

6,713,241

 

 

$

254,710

 

 

$

6,967,951

 

 

Total liabilities

 

$

21,509,495

 

 

$

8,507

 

 

$

21,518,002

 

 

Stockholders’ Deficit

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

$

(102,987,442

)

 

$

(4,445

)

 

$

(102,991,887

)

 

Total Stockholders’ Deficit

 

$

(37,430,270

)

 

$

(4,445

)

 

$

(37,434,715

)

 

 

 

 

As of June 30, 2024

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

Accrued expenses

 

$

4,316,645

 

 

$

(246,332

)

 

$

4,070,313

 

 

Total current liabilities

 

$

13,502,361

 

 

$

(246,332

)

 

$

13,256,029

 

 

Convertible notes payable

 

$

5,385,147

 

 

$

204,321

 

 

$

5,589,468

 

 

Total liabilities

 

$

19,339,515

 

 

$

(42,011

)

 

$

19,297,504

 

 

Stockholders’ Deficit

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

$

(115,674,830

)

 

$

48,505

 

 

$

(115,626,325

)

 

Total Stockholders’ Deficit

 

$

(34,841,521

)

 

$

48,505

 

 

$

(34,793,016

)

 

 

 

 

As of September 30, 2024

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

Accrued expenses

 

$

4,443,179

 

 

$

(244,997

)

 

$

4,198,182

 

 

Total current liabilities

 

$

15,672,672

 

 

$

(244,997

)

 

$

15,427,675

 

 

Convertible notes payable

 

$

4,511,880

 

 

$

171,188

 

 

$

4,683,068

 

 

Total liabilities

 

$

20,266,885

 

 

$

(73,809

)

 

$

20,193,076

 

 

Stockholders’ Deficit

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

$

(120,052,352

)

 

$

31,797

 

 

$

(120,020,555

)

 

Total Stockholders’ Deficit

 

$

(36,343,647

)

 

$

31,797

 

 

$

(36,311,850

)

 

 

Consolidated Statements of Operations

 

 

 

Year Ended December 31, 2023

 

 

 

Originally Reported

 

 

Junior Note Deferred Financing Cost Restatement Adjustment

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

General and administrative

 

$

11,223,449

 

 

$

(105,924

)

 

$

-

 

 

$

11,117,525

 

Interest expense

 

$

754,549

 

 

$

105,924

 

 

$

4,062

 

 

$

864,535

 

Loss before provision for income taxes

 

$

(20,706,384

)

 

$

-

 

 

$

(4,062

)

 

$

(20,710,446

)

Net loss and comprehensive loss

 

$

(20,706,384

)

 

$

-

 

 

$

(4,062

)

 

$

(20,710,446

)

Net loss per common share, basic and diluted

 

$

(0.63

)

 

$

-

 

 

$

-

 

 

$

(0.63

)

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

Originally Reported

 

 

Junior Note Deferred Financing Cost Restatement Adjustment

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

General and administrative

 

$

2,889,345

 

 

$

(236,550

)

 

$

-

 

 

$

2,652,795

 

Interest expense

 

$

950,867

 

 

$

236,550

 

 

$

4,445

 

 

$

1,191,862

 

Loss before provision for income taxes

 

$

(5,700,653

)

 

$

-

 

 

$

(4,445

)

 

$

(5,705,098

)

Net loss and comprehensive loss

 

$

(5,700,653

)

 

$

-

 

 

$

(4,445

)

 

$

(5,705,098

)

Net loss per common share, basic and diluted

 

$

(0.15

)

 

$

-

 

 

$

-

 

 

$

(0.15

)

 

 

 

Three Months Ended June 30, 2024

 

 

 

Originally Reported

 

 

Junior Note Deferred Financing Cost Restatement Adjustment

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

General and administrative

 

$

2,111,018

 

 

$

(170,570

)

 

$

-

 

 

$

1,940,448

 

Interest expense

 

$

941,614

 

 

$

170,570

 

 

$

3,769

 

 

$

1,115,953

 

Loss on extinguishment of debt

 

$

10,346,108

 

 

$

-

 

 

$

(52,274

)

 

$

10,293,834

 

Loss before provision for income taxes

 

$

(12,687,388

)

 

$

-

 

 

$

48,505

 

 

$

(12,638,883

)

Net loss and comprehensive loss

 

$

(12,687,388

)

 

$

-

 

 

$

48,505

 

 

$

(12,638,883

)

Net loss per common share, basic and diluted

 

$

(7.60

)

 

$

-

 

 

$

0.03

 

 

$

(7.57

)

 

 

 

Six Months Ended June 30, 2024

 

 

 

Originally Reported

 

 

Junior Note Deferred Financing Cost Restatement Adjustment

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

General and administrative

 

$

5,000,363

 

 

$

(407,120

)

 

$

-

 

 

$

4,593,243

 

Interest expense

 

$

1,892,481

 

 

$

407,120

 

 

$

8,214

 

 

$

2,307,815

 

Loss on extinguishment of debt

 

$

10,346,108

 

 

$

-

 

 

$

(52,274

)

 

$

10,293,834

 

Loss before provision for income taxes

 

$

(18,388,041

)

 

$

-

 

 

$

44,060

 

 

$

(18,343,981

)

Net loss and comprehensive loss

 

$

(18,388,041

)

 

$

-

 

 

$

44,060

 

 

$

(18,343,981

)

Net loss per common share, basic and diluted

 

$

(14.18

)

 

$

-

 

 

$

0.03

 

 

$

(14.15

)

 

 

 

Three Months Ended September 30, 2024

 

 

 

Originally Reported

 

 

Junior Note Deferred Financing Cost Restatement Adjustment

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

General and administrative

 

$

1,941,085

 

 

$

(144,311

)

 

$

-

 

 

$

1,796,774

 

Interest expense

 

$

929,046

 

 

$

144,311

 

 

$

3,250

 

 

$

1,076,607

 

Loss on extinguishment of debt

 

$

1,339,017

 

 

$

-

 

 

$

(35,048

)

 

$

1,303,969

 

Loss before provision for income taxes

 

$

(4,377,522

)

 

$

-

 

 

$

31,797

 

 

$

(4,345,725

)

Net loss and comprehensive loss

 

$

(4,377,522

)

 

$

-

 

 

$

31,797

 

 

$

(4,345,725

)

Net loss per common share, basic and diluted

 

$

(1.12

)

 

$

-

 

 

$

0.01

 

 

$

(1.11

)

 

 

 

Nine Months Ended September 30, 2024

 

 

 

Originally Reported

 

 

Junior Note Deferred Financing Cost Restatement Adjustment

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

General and administrative

 

$

6,941,448

 

 

$

(551,431

)

 

$

-

 

 

$

6,390,017

 

Interest expense

 

$

2,821,527

 

 

$

551,431

 

 

$

11,464

 

 

$

3,384,422

 

Loss on extinguishment of debt

 

$

11,685,125

 

 

$

-

 

 

$

(87,322

)

 

$

11,597,803

 

Loss before provision for income taxes

 

$

(22,765,563

)

 

$

-

 

 

$

75,857

 

 

$

(22,689,706

)

Net loss and comprehensive loss

 

$

(22,765,563

)

 

$

-

 

 

$

75,857

 

 

$

(22,689,706

)

Net loss per common share, basic and diluted

 

$

(10.45

)

 

$

-

 

 

$

0.03

 

 

$

(10.41

)

 

 

Consolidated Statements of Cash Flows

 

 

 

Year Ended December 31, 2023

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

Net Loss

 

$

(20,706,384

)

 

$

(4,062

)

 

$

(20,710,446

)

 

Changes in operating assets and liabilities: Accrued expenses

 

$

111,939

 

 

$

4,062

 

 

$

116,001

 

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

Net Loss

 

$

(5,700,653

)

 

$

(4,445

)

 

$

(5,705,098

)

 

Changes in operating assets and liabilities: Accrued expenses

 

$

520,042

 

 

$

4,445

 

 

$

524,487

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

Net Loss

 

$

(18,388,041

)

 

$

44,060

 

 

$

(18,343,981

)

 

Adjustments to reconcile net loss to net cash used in operating activities: Loss on extinguishment of debt

 

$

10,346,108

 

 

$

(52,274

)

 

$

10,293,834

 

 

Changes in operating assets and liabilities: Accrued expenses

 

$

1,693,890

 

 

$

8,214

 

 

$

1,702,104

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

 

 

Originally Reported

 

 

Senior Convertible Notes Restatement Adjustment

 

 

As
Restated

 

 

Net Loss

 

$

(22,765,563

)

 

$

75,857

 

 

$

(22,689,706

)

 

Adjustments to reconcile net loss to net cash used in operating activities: Loss on extinguishment of debt

 

$

11,685,125

 

 

$

(87,322

)

 

$

11,597,803

 

 

Changes in operating assets and liabilities: Accrued expenses

 

$

1,964,723

 

 

$

11,464

 

 

$

1,976,187