XML 17 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash $ 32,604 $ 37,345
Prepaid expenses 12,335 8,136
Deferred financing costs 75,000
Subscription receivable 650,000
Total current assets 769,939 45,481
Equipment 414,034 368,206
Intangible assets, net 92,427 104,102
Total Assets 1,276,400 517,789
Current liabilities:    
Accounts payable 1,946,931 505,383
Accrued expenses 700,000 10,750
Line of credit - related party 3,110,149
Note payable and advances from related parties 400,000 611,265
Accrued interest - related parties 38,192 27,041
Tax payable 225
Shortfall payment liability 20,636
Total current liabilities 6,215,908 1,154,664
Derivative warrant liabilities 350,000
Total liabilities 6,565,908 1,154,664
Commitments and Contingencies
Stockholders’ Deficit:    
Preferred stock, $0.0001 par value; 1,000,000 shares authorized, respectively; no shares issued and outstanding as of December 31, 2024 and 2023
Additional paid-in capital 964,335 1,083,789
Accumulated deficit (6,254,602) (1,720,841)
Total stockholders’ deficit (5,289,508) (636,875)
Total Liabilities and Stockholders’ Deficit 1,276,400 517,789
Class A Common Stock    
Stockholders’ Deficit:    
Common stock 753 177
Class B Common Stock    
Stockholders’ Deficit:    
Common stock $ 6