XML 27 R6.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities    
Net loss $ (16,543,616) $ (7,908,777)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 36,408 15,319
Amortization of ROU asset 88,738 77,383
Unrealized gain on investments (29,664) (5,474)
Realized gain on investments (40,911) (6,881)
Amortization of debt discount 500,937 1,777,505
Change in fair value of derivative liability 970,866 1,642,697
Stock-based compensation 6,069,560 0
Write-off of other receivable 1,064 0
Changes in operating assets and liabilities:    
Accrued interest 516,445 397,517
Other receivable 0 (1,064)
Accounts payable and accrued liabilities 234,332 255,194
Due to related party (6,833) 0
Deferred income (195,800) (52,200)
Grant payable 354,967 0
Prepaid expenses (96,116) 19,868
Lease liability (87,749) (75,801)
Net cash used in operating activities (8,227,372) (3,864,714)
Cash flows from investing activities    
Additions to long-term deposits (5,945,911) (550,000)
Purchase of property and equipment (150,763) 0
Purchase of short-term investments (16,560,779) (1,295,252)
Redemption of short-term investments 2,363,696 589,200
Net cash used in investing activities (20,293,757) (1,256,052)
Cash flows from financing activities    
Repayment of related party notes payable (100,000) (45,000)
Issuance costs for convertible debentures 0 (19,950)
Proceeds from convertible debentures 0 743,400
Proceeds from Regulation A financing 7,247,931 10,690,243
Proceeds from Initial Public Offering 22,061,857 0
Cash paid for financing costs (3,157,638) (841,337)
Net cash provided by financing activities 26,052,150 10,527,356
(Decrease) increase in cash (2,468,979) 5,406,590
Cash and restricted cash, beginning of year 7,100,699 1,694,109
Cash and restricted cash, end of year 4,631,720 7,100,699
Cash 4,581,128 7,050,610
Restricted cash 50,592 50,089
Total cash and restricted cash, end of year 4,631,720 7,100,699
Supplemental cash flow information    
Income taxes paid 0 0
Interest paid 39,539 89,152
Supplemental disclosure of non-cash investing and financing activities    
Right of use asset additions 20,372 0
Right of use asset modifications 303,611 0
Shares issued for common stock subscribed 1,870,643 0
Deferred financing costs recognized as share issuance costs 105,703 0
Notes and interest payable converted into shares 1,451,480 0
Convertible debentures and derivative liabilities converted into shares 13,767,137 0
Initial derivative liability from issuance of convertible notes $ 0 $ 475,909