XML 19 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
Total
Additional Paid-In Capital
Accumulated Deficit
Class A Common Stock
Common Shares
Class B Common Stock
Common Shares
Class C Common Stock
Common Shares
Beginning Balance (in shares) at Dec. 31, 2022       100,000,000 56,008,749 6,345,000
Beginning Balance at Dec. 31, 2022 $ 4,639,657 $ 42,625,786 $ (37,986,129) $ 0 $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Expense related to stock options (Note 9) 492,295 492,295        
Issuance of Class B common stock (Note 1) (in shares)         1,109,025  
Issuance of Class B common stock (Note 1) 1,000,000 1,000,000        
Net loss (27,479,247)   (27,479,247)      
Ending Balance (in shares) at Dec. 31, 2023       100,000,000 57,117,774 6,345,000
Ending Balance at Dec. 31, 2023 (21,347,295) 44,118,081 (65,465,376) $ 0 $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Expense related to stock options (Note 9) 1,273,053 1,273,053        
Convertible debt converted to equity from reverse recapitalization 54,991,472 54,991,472        
Assumption of debt from reverse recapitalization (10,285,918) (10,285,918)        
Conversion to Newco shares from reverse recapitalization (in shares)       (78,621,110) (57,117,774) (6,345,000)
Net loss $ (25,327,198)   (25,327,198)      
Ending Balance (in shares) at Dec. 31, 2024 21,378,890     21,378,890 0 0
Ending Balance at Dec. 31, 2024 $ (695,886) $ 90,096,688 $ (90,792,574) $ 0 $ 0 $ 0