XML 22 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders’ Equity (Deficit) (Unaudited) - USD ($)
Total
Private placement
Class A Common Stock
Class B Common Stock
Previously Reported
Previously Reported
Class A Common Stock
Revision of Prior Period, Adjustment
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
Private placement
Common Stock
Class B Common Stock
Common Stock
Previously Reported
Class A Common Stock
Common Stock
Revision of Prior Period, Adjustment
Class A Common Stock
Additional Paid-in-Capital
Additional Paid-in-Capital
Private placement
Additional Paid-in-Capital
Previously Reported
Additional Paid-in-Capital
Revision of Prior Period, Adjustment
Accumulated Deficit
Convertible Preferred Stock, beginning balance (in shares) at Dec. 31, 2024 0       2,579,168   (2,579,168)                    
Convertible Preferred Stock, beginning balance at Dec. 31, 2024 $ 0       $ 7,504,644   $ (7,504,644)                    
Convertible Preferred Stock, ending balance (in shares) at Mar. 31, 2025 0                                
Convertible Preferred Stock, ending balance at Mar. 31, 2025 $ 0                                
Common Stock, beginning balance (in shares) at Dec. 31, 2024               95,628,414     10,000,000 85,628,414          
Beginning balance at Dec. 31, 2024 2,253,833       $ (5,250,811)   $ 7,504,644 $ 9,563     $ 100 $ 9,463 $ 7,623,369   $ 128,188 $ 7,495,181 $ (5,379,099)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Issuance of common stock and warrants and Shares related to Private Placement Financing (in shares)               3,137,276                  
Issuance of common stock and warrants and Shares related to Private Placement Financing 5,814,607             $ 314         5,814,293        
Net loss (3,308,219)                               (3,308,219)
Common Stock, ending balance (in shares) at Mar. 31, 2025               98,765,690                  
Ending balance at Mar. 31, 2025 $ 4,760,221             $ 9,877         13,437,662       (8,687,318)
Convertible Preferred Stock, beginning balance (in shares) at Dec. 31, 2024 0       2,579,168   (2,579,168)                    
Convertible Preferred Stock, beginning balance at Dec. 31, 2024 $ 0       $ 7,504,644   $ (7,504,644)                    
Convertible Preferred Stock, ending balance (in shares) at Jun. 30, 2025 0                                
Convertible Preferred Stock, ending balance at Jun. 30, 2025 $ 0                                
Common Stock, beginning balance (in shares) at Dec. 31, 2024               95,628,414     10,000,000 85,628,414          
Beginning balance at Dec. 31, 2024 2,253,833       $ (5,250,811)   $ 7,504,644 $ 9,563     $ 100 $ 9,463 7,623,369   128,188 7,495,181 (5,379,099)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net loss (6,319,253)                                
Common Stock, ending balance (in shares) at Jun. 30, 2025               102,206,153                  
Ending balance at Jun. 30, 2025 $ 4,898,655             $ 10,221         16,586,786       (11,698,352)
Convertible Preferred Stock, beginning balance (in shares) at Mar. 31, 2025 0                                
Convertible Preferred Stock, beginning balance at Mar. 31, 2025 $ 0                                
Convertible Preferred Stock, ending balance (in shares) at Jun. 30, 2025 0                                
Convertible Preferred Stock, ending balance at Jun. 30, 2025 $ 0                                
Common Stock, beginning balance (in shares) at Mar. 31, 2025               98,765,690                  
Beginning balance at Mar. 31, 2025 4,760,221             $ 9,877         13,437,662       (8,687,318)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Warrant exercise (in shares)               1,772,686                  
Warrant exercise 2,332             $ 177         2,155        
Issuance of common stock and warrants and Shares related to Private Placement Financing (in shares)               1,667,777                  
Issuance of common stock and warrants and Shares related to Private Placement Financing 3,147,136             $ 167         3,146,969        
Net loss (3,011,034)                               (3,011,034)
Common Stock, ending balance (in shares) at Jun. 30, 2025               102,206,153                  
Ending balance at Jun. 30, 2025 $ 4,898,655             $ 10,221         16,586,786       (11,698,352)
Convertible Preferred Stock, beginning balance (in shares) at Dec. 31, 2025 0       3,973,369   (3,973,369)                    
Convertible Preferred Stock, beginning balance at Dec. 31, 2025 $ 0       $ 26,854,552   $ (26,854,552)                    
Convertible Preferred Stock, ending balance (in shares) at Mar. 31, 2026 0                                
Convertible Preferred Stock, ending balance at Mar. 31, 2026 $ 0                                
Common Stock, beginning balance (in shares) at Dec. 31, 2025     107,999,991 0   10,233,183   107,999,991   0 10,233,183 97,766,808          
Beginning balance at Dec. 31, 2025 (1,048,292)       $ (27,902,844)   $ 26,854,552 $ 10,800   $ 0 $ 102 $ 10,698 30,981,684   4,137,830 26,843,854 (32,040,776)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Stock-based compensation 727,472                       727,472        
Net loss (16,429,430)                               (16,429,430)
Common Stock, ending balance (in shares) at Mar. 31, 2026               107,999,991   0              
Ending balance at Mar. 31, 2026 $ (16,750,250)             $ 10,800   $ 0     31,709,156       (48,470,206)
Convertible Preferred Stock, beginning balance (in shares) at Dec. 31, 2025 0       3,973,369   (3,973,369)                    
Convertible Preferred Stock, beginning balance at Dec. 31, 2025 $ 0       $ 26,854,552   $ (26,854,552)                    
Convertible Preferred Stock, ending balance (in shares) at Jun. 30, 2026 0                                
Convertible Preferred Stock, ending balance at Jun. 30, 2026 $ 0                                
Common Stock, beginning balance (in shares) at Dec. 31, 2025     107,999,991 0   10,233,183   107,999,991   0 10,233,183 97,766,808          
Beginning balance at Dec. 31, 2025 (1,048,292)       $ (27,902,844)   $ 26,854,552 $ 10,800   $ 0 $ 102 $ 10,698 30,981,684   $ 4,137,830 $ 26,843,854 (32,040,776)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net loss (78,374,330)                                
Common Stock, ending balance (in shares) at Jun. 30, 2026     128,972,162 258,837,933       128,972,162   258,837,933              
Ending balance at Jun. 30, 2026 $ 3,061,175             $ 12,898   $ 25,884     113,437,497       (110,415,104)
Convertible Preferred Stock, beginning balance (in shares) at Mar. 31, 2026 0                                
Convertible Preferred Stock, beginning balance at Mar. 31, 2026 $ 0                                
Convertible Preferred Stock, ending balance (in shares) at Jun. 30, 2026 0                                
Convertible Preferred Stock, ending balance at Jun. 30, 2026 $ 0                                
Common Stock, beginning balance (in shares) at Mar. 31, 2026               107,999,991   0              
Beginning balance at Mar. 31, 2026 (16,750,250)             $ 10,800   $ 0     31,709,156       (48,470,206)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
SAFEs conversion to common stock (in shares)               4,001,682                  
SAFEs conversion to common stock 40,002,009             $ 400         40,001,609        
Shares issued for services in Business Combination (in shares)               315,000                  
Shares issued for services in Business Combination 2,066,232             $ 32         2,066,200        
Reverse recapitalization, net of offering costs (in shares)               10,228,756                  
Reverse recapitalization, net of offering costs of $3,038,334 0             $ 1,023         (1,023)        
Issuance of common stock and warrants and Shares related to Private Placement Financing (in shares)                 6,426,733 258,837,933              
Issuance of common stock and warrants and Shares related to Private Placement Financing 0 $ 23,403,728             $ 643 $ 25,884     (25,884) $ 23,403,085      
Stock-subscription deposit of Private Placement 8,499,950                       8,499,950        
Stock-based compensation 7,784,404                       7,784,404        
Net loss (61,944,898)                               (61,944,898)
Common Stock, ending balance (in shares) at Jun. 30, 2026     128,972,162 258,837,933       128,972,162   258,837,933              
Ending balance at Jun. 30, 2026 $ 3,061,175             $ 12,898   $ 25,884     $ 113,437,497       $ (110,415,104)