XML 25 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from Operating activities    
Net loss $ (16,532,716) $ (13,071,864)
Adjustments to reconcile net loss to net cash from operations    
Stock-based compensation expense 6,867,276
Credit loss expense- loan due from related party 130,000
Loss on extinguishment of debt 7,486,767
Amortization of debt issuance costs 4,338,543 1,611,458
Change in operating assets and liabilities:    
Trade accounts payable and accrued expenses 183,629 114,556
Prepaid expenses (57,160) (713)
Net cash used in operating activities (5,070,428) (3,859,796)
Cash Flows from Financing activities    
Payment of deferred offering costs (255,970)
Payments under related party line of credit (101,000)
Proceeds from (payments to) due to/from related party (433,945) 1,663,164
Borrowings under related party line of credit 1,452,414
Proceeds from warrant exercises 37,300
Proceeds from sale of common stock 6,832,973 1,000,000
Net cash provided by financing activities 6,335,328 3,859,608
Net increase (decrease) in cash 1,264,900 (188)
Cash, beginning of year 1,231 1,419
Cash, end of year 1,266,131 1,231
Supplemental disclosure of Cash Flow Information    
Cash paid for interest
Cash paid for income taxes
Supplemental schedule of non-cash financing activities:    
Issuance of warrants on related party line of credit 5,950,000
Accrued offering expense 90,000
Debt conversion to common stock 3,100,579
Advances to affiliates 130,000
Deferred offering costs charged to additional paid-in capital $ 303,281