XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Defined Benefit Plan Disclosure [Line Items]    
Cash and cash equivalents $ 233,935 $ 66,533
Grants receivable 553,963 882,319
Prepaid expenses and other current assets 634,693 264,762
Total current assets 1,422,591 1,213,614
Property and equipment, net 739,606 753,376
Operating lease right-of-use assets, net 1,398,168 1,591,519
Total assets 3,560,365 3,558,509
LIABILITIES AND DEFICIT    
Accounts payable 908,606 702,911
Operating lease liabilities – Current 223,761 224,988
SAFE Liability 1,000,000 1,000,000
Taxes payable 42,267
Total current liabilities 5,802,300 2,415,294
Deferred grant reimbursement 137,035 140,703
Operating lease liabilities 1,222,348 1,386,831
Total liabilities 7,161,683 3,942,828
Commitments and Contingencies
Deficit:    
Preferred stock, $0.000001 par value, 5,000,000 shares authorized; no shares issued and outstanding on September 30, 2024 and December 31, 2023, respectively.
Common shares, 100,000,000 authorized shares at $0.000001; 6,252,349 and 6,250,002 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively. 6 6
Additional paid-in-capital 6,508,660 5,700,298
Accumulated deficit (10,109,984) (6,084,623)
Total Deficit (3,601,318) (384,319)
Total liabilities and deficit 3,560,365 3,558,509
Nonrelated Party [Member]    
LIABILITIES AND DEFICIT    
Related party note 255,840 445,128
Related Party [Member]    
LIABILITIES AND DEFICIT    
Related party note $ 3,414,093