XML 32 R22.htm IDEA: XBRL DOCUMENT v3.25.2
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2025
Summary of Significant Accounting Policies  
Schedule of cost of revenue

 

 

 Three Months Ended

 

 

 Six months ended

 

 

 

 June 30,

 

 

 June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Cost of inventory

 

$304,791

 

 

$58,529

 

 

$821,234

 

 

$134,725

 

Freight and shipping

 

 

5,899

 

 

 

5,620

 

 

 

6,059

 

 

 

8,150

 

Consulting and advisory-related party

 

 

-

 

 

 

6,200

 

 

 

4,000

 

 

 

10,400

 

Royalty and sales commission-related party

 

 

-

 

 

 

19,590

 

 

 

91,290

 

 

 

62,736

 

Rent expense

 

 

60,702

 

 

 

38,046

 

 

 

101,069

 

 

 

56,189

 

Total cost of revenue

 

$371,392

 

 

$127,985

 

 

$1,023,652

 

 

$272,200

 

Schedule of reconciliation to net loss per common share basic and the anti-dilutive impact on net loss per share

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

 

 

 Shares 

 

 

 Shares 

 

Convertible notes

 

 

12,226,924

 

 

 

-

 

Common stock warrants

 

 

11,385,125

 

 

 

-

 

Convertible Series C Preferred Stock

 

 

40,730,140

 

 

 

49,059,894

 

 

 

 

64,342,189

 

 

 

49,059,894

 

Schedule of deferred offering costs

 

 

June 30,

 

 

December 31

 

 

 

2025

 

 

2024

 

Legal fees

 

$94,537

 

 

$52,131

 

General and administrative expenses

 

 

90,790

 

 

 

73,973

 

Total

 

$185,327

 

 

$126,104

 

Schedule of stock-based compensation

 

 

 Three Months Ended

 

 

 Six months ended

 

 

 

 June 30,

 

 

 June 30,

 

 

 

 2025

 

 

 2024

 

 

 2025

 

 

 2024

 

Management compensation

 

$1,867,669

 

 

$-

 

 

$2,288,389

 

 

$-

 

Professional fees

 

 

-

 

 

 

200,000

 

 

 

2,368,020

 

 

 

1,175,250

 

Professional fees - related party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,422,750

 

Advertising and marketing

 

 

-

 

 

 

160,000

 

 

 

-

 

 

 

160,000

 

Financing expense

 

 

2,511,855

 

 

 

-

 

 

 

8,679,189

 

 

 

-

 

 

 

$4,379,524

 

 

$360,000

 

 

$13,335,598

 

 

$2,758,000