XML 19 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
Preferred Stock
Convertible Series A
Preferred Stock
Convertible Series B
Common Stock
Class A
Common Stock
Class B
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2022   $ 430 $ 1,107,537 $ (6,243,448) $ (5,135,481)
Balance (in Shares) at Dec. 31, 2022   388 4,300,000      
Issuance of common stock in connection with business acquisition   400,000 400,000
Issuance of common stock in connection with business acquisition (in Shares)   163      
Issuance of class A common stock for services   397,892 397,892
Issuance of class A common stock for services (in Shares)   72      
Issuance of warrants to CEO   2,701 2,701
Issuance of convertible series A preferred stock in exchange for bridge note $ 44   4,440,644 4,440,688
Issuance of convertible series A preferred stock in exchange for bridge note (in Shares) 442,459        
Issuance of class A common stock, net of issuance costs   5,439,571 5,439,571
Issuance of class A common stock, net of issuance costs (in Shares)   640      
Conversion of convertible debentures into class A common stock   4,414,317 4,414,317
Conversion of convertible debentures into class A common stock (in Shares)   598      
Conversion of class B common stock into class A common stock   $ (41) 41
Conversion of class B common stock into class A common stock (in Shares)   163 (408,500)      
Exercise of class A common stock warrants (in Shares)            
Conversion of convertible series A preferred stock into class A common stock $ (6)   6
Conversion of convertible series A preferred stock into class A common stock (in Shares) (56,711)   792      
Convertible series A preferred stock cumulative dividends   (92,322) (92,322)
Convertible series A preferred stock dividend $ 2   178,921 (178,923)
Convertible series A preferred stock dividend (in Shares) 17,892        
Beneficial conversion feature on convertible debentures   1,569,395 1,569,395
Beneficial conversion feature on convertible series A preferred stock   2,567,866 2,567,866
Net loss   (14,792,886) (14,792,886)
Balance at Dec. 31, 2023 $ 40 $ 389 20,426,569 (21,215,257) (788,259)
Balance (in Shares) at Dec. 31, 2023 403,640 2,817 3,891,500      
Issuance of class A common stock for services 286,696 286,696
Issuance of class A common stock for services (in Shares) 1,562      
Issuance of class A common stock and pre-funded warrants, net of issuance costs 3,375,458 3,375,458
Issuance of class A common stock and pre-funded warrants, net of issuance costs (in Shares) 1,144      
Exercise of pre-funded warrants $ 2 (2)
Exercise of pre-funded warrants (in Shares) 17,680      
Issuance of Class A common stock and pre-funded warrants in connection with commitment shares 600,000 600,000
Issuance of Class A common stock and pre-funded warrants in connection with commitment shares (in Shares) 486      
Issuance of convertible series A preferred stock $ 2 199,998 200,000
Issuance of convertible series A preferred stock (in Shares) 20,000            
Issuance of class A common stock in connection with general release agreement 20,000 20,000
Issuance of class A common stock in connection with general release agreement (in Shares) 98      
Conversion of convertible series A preferred stock into class A common stock $ (36) $ 1 35
Conversion of convertible series A preferred stock into class A common stock (in Shares) (363,725) 5,916      
Convertible series A preferred stock cumulative dividends (2,250) (2,250)
Convertible series A preferred stock dividend $ 2 212,268 (212,270)
Convertible series A preferred stock dividend (in Shares) 21,227      
Net loss (3,421,792) (3,421,792)
Balance at Mar. 31, 2024 $ 8 $ 3 $ 389 25,118,772 (24,849,319) 269,853
Balance (in Shares) at Mar. 31, 2024 81,142 29,703 3,891,500      
Balance at Dec. 31, 2023 $ 40 $ 389 20,426,569 (21,215,257) (788,259)
Balance (in Shares) at Dec. 31, 2023 403,640 2,817 3,891,500      
Net loss             (10,297,539)
Balance at Sep. 30, 2024 $ 53 $ 389 34,763,207 (31,733,646) 3,030,003
Balance (in Shares) at Sep. 30, 2024 534,548 3,891,500      
Balance at Dec. 31, 2023 $ 40 $ 389 20,426,569 (21,215,257) (788,259)
Balance (in Shares) at Dec. 31, 2023 403,640 2,817 3,891,500      
Issuance of class A common stock for services   $ 2 376,694 376,696
Issuance of class A common stock for services (in Shares)   18,705      
Stock-based compensation   23,647 23,647
Issuance of class A common stock and pre-funded warrants, net of issuance costs   $ 7 5,227,032 5,227,039
Issuance of class A common stock and pre-funded warrants, net of issuance costs (in Shares)   73,144      
Repurchase and cancellation of the class B common stock   $ (87) (649,913) (650,000)
Repurchase and cancellation of the class B common stock (in Shares)   (870,750)      
Exercise of pre-funded warrants   $ 58 (58)
Exercise of pre-funded warrants (in Shares)   583,934      
Issuance of class A common stock and warrants, net of issuance costs   $ 1 5,459,999 5,460,000
Issuance of class A common stock and warrants, net of issuance costs (in Shares)   5,859      
Exercise of class A common stock warrants   $ 24 3,999,976 $ 4,000,000
Exercise of class A common stock warrants (in Shares)   240,000    
Conversion of convertible notes payable   $ 22 1,357,121 $ 1,357,143
Conversion of convertible notes payable (in Shares)   226,249      
Issuance of Class A common stock and pre-funded warrants in connection with commitment shares   600,000 600,000
Issuance of Class A common stock and pre-funded warrants in connection with commitment shares (in Shares)   486      
Issuance of convertible series A preferred stock $ 2   199,998 200,000
Issuance of convertible series A preferred stock (in Shares) 20,000        
Issuance of class A common stock in connection with general release agreement   20,000 20,000
Issuance of class A common stock in connection with general release agreement (in Shares)   98      
Conversion of convertible series A preferred stock into class A common stock $ (44)   $ 3 41
Conversion of convertible series A preferred stock into class A common stock (in Shares) (445,725)   24,767      
Convertible series A preferred stock cumulative dividends   (2,250) (2,250)
Convertible series A preferred stock dividend $ 2   223,098 (220,850) 2,250
Convertible series A preferred stock dividend (in Shares) 22,085        
Net loss   (14,264,261) (14,264,261)
Balance at Dec. 31, 2024 $ 117 $ 302 37,911,867 (36,350,281) 1,562,005
Balance (in Shares) at Dec. 31, 2024 1,176,059 3,020,750      
Balance at Mar. 31, 2024 $ 8 $ 3 $ 389 25,118,772 (24,849,319) 269,853
Balance (in Shares) at Mar. 31, 2024 81,142 29,703 3,891,500      
Exercise of pre-funded warrants
Exercise of pre-funded warrants (in Shares) 4,100      
Conversion of convertible series A preferred stock into class A common stock $ (5) $ 1 4
Conversion of convertible series A preferred stock into class A common stock (in Shares) (54,771) 7,960      
Convertible series A preferred stock dividend 10,830 (8,580) 2,250
Convertible series A preferred stock dividend (in Shares) 858      
Net loss (3,386,421) (3,386,421)
Balance at Jun. 30, 2024 $ 3 $ 4 $ 389 25,129,606 (28,244,320) (3,114,318)
Balance (in Shares) at Jun. 30, 2024 27,229 41,763 3,891,500      
Stock-based compensation 23,647 23,647
Exercise of pre-funded warrants $ 23 (23)
Exercise of pre-funded warrants (in Shares) 234,154      
Issuance of class A common stock and warrants, net of issuance costs $ 1 5,459,999 5,460,000
Issuance of class A common stock and warrants, net of issuance costs (in Shares) 5,859      
Exercise of class A common stock warrants $ 14 3,499,986 3,500,000
Exercise of class A common stock warrants (in Shares) 140,000      
Conversion of convertible notes payable $ 10 649,990 650,000
Conversion of convertible notes payable (in Shares) 101,881      
Conversion of convertible series A preferred stock into class A common stock $ (3) $ 1 2
Conversion of convertible series A preferred stock into class A common stock (in Shares) (27,229) 10,892      
Net loss (3,489,326) (3,489,326)
Balance at Sep. 30, 2024 $ 53 $ 389 34,763,207 (31,733,646) 3,030,003
Balance (in Shares) at Sep. 30, 2024 534,548 3,891,500      
Issuance of class A common stock for services $ 2 89,998 90,000
Issuance of class A common stock for services (in Shares) 17,143      
Issuance of class A common stock and pre-funded warrants, net of issuance costs $ 7 1,851,574 1,851,581
Issuance of class A common stock and pre-funded warrants, net of issuance costs (in Shares) 72,000      
Repurchase and cancellation of the class B common stock $ (87) (649,913) (650,000)
Repurchase and cancellation of the class B common stock (in Shares) (870,750)      
Exercise of pre-funded warrants $ 33 (33)
Exercise of pre-funded warrants (in Shares) 328,000      
Exercise of class A common stock warrants $ 10 499,990 500,000
Exercise of class A common stock warrants (in Shares) 100,000      
Conversion of convertible notes payable $ 12 707,131 707,143
Conversion of convertible notes payable (in Shares) 124,368      
Net loss (3,966,722) (3,966,722)
Balance at Dec. 31, 2024 $ 117 $ 302 37,911,867 (36,350,281) 1,562,005
Balance (in Shares) at Dec. 31, 2024 1,176,059 3,020,750      
Issuance of class A common stock, net of issuance costs $ 65 2,285,456 2,285,521
Issuance of class A common stock, net of issuance costs (in Shares) 651,167      
Issuance of class A common stock and pre-funded warrants, net of issuance costs $ 21 1,571,445 1,571,466
Issuance of class A common stock and pre-funded warrants, net of issuance costs (in Shares) 207,896      
Exercise of pre-funded warrants $ 8 (8)
Exercise of pre-funded warrants (in Shares) 84,429      
Net loss (2,415,036) (2,415,036)
Balance at Mar. 31, 2025 $ 211 $ 302 41,768,760 (38,765,317) 3,003,956
Balance (in Shares) at Mar. 31, 2025 2,119,551 3,020,750      
Balance at Dec. 31, 2024 $ 117 $ 302 37,911,867 (36,350,281) 1,562,005
Balance (in Shares) at Dec. 31, 2024 1,176,059 3,020,750      
Net loss             (7,975,878)
Balance at Sep. 30, 2025 $ 1 $ 360 $ 302 48,494,176 (44,326,158) 4,168,681
Balance (in Shares) at Sep. 30, 2025 7,593 3,609,285 3,020,750      
Balance at Mar. 31, 2025 $ 211 $ 302 41,768,760 (38,765,317) 3,003,956
Balance (in Shares) at Mar. 31, 2025 2,119,551 3,020,750      
Issuance of common stock in connection with business acquisition $ 5 92,495 92,500
Issuance of common stock in connection with business acquisition (in Shares) 54,734      
Issuance of class A common stock for services $ 15 245,085 245,100
Issuance of class A common stock for services (in Shares) 150,000      
Stock-based compensation 139,274 139,274
Net loss (3,034,568) (3,034,568)
Balance at Jun. 30, 2025 $ 231 $ 302 42,245,614 (41,799,885) 446,262
Balance (in Shares) at Jun. 30, 2025 2,324,285 3,020,750      
Issuance of class A common stock for services $ 40 454,560 454,600
Issuance of class A common stock for services (in Shares) 400,000      
Issuance of Series B preferred stock and warrants in exchange for cash and equity securities investment, net of issuance costs $ 1 5,794,091 5,794,092
Issuance of Series B preferred stock and warrants in exchange for cash and equity securities investment, net of issuance costs (in Shares) 7,593      
Stock-based compensation
Stock-based compensation (in Shares)      
Exercise of pre-funded warrants $ 89 (89)
Exercise of pre-funded warrants (in Shares) 885,000      
Net loss (2,526,273) (2,526,273)
Balance at Sep. 30, 2025 $ 1 $ 360 $ 302 $ 48,494,176 $ (44,326,158) $ 4,168,681
Balance (in Shares) at Sep. 30, 2025 7,593 3,609,285 3,020,750