v3.25.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash $ 14,847,949 $ 3,316,946
Prepaid expenses and other current assets 1,696,513 848,496
Total current assets 16,544,462 4,165,442
Property and equipment, net 16,811  
Right-of-use assets 205,837  
Prepaid expenses, long-term 18,133  
Goodwill 11,812,476  
Intangible assets 65,710,527  
Total assets 94,308,246 4,165,442
Current liabilities:    
Accounts payable 1,231,805 111,913
Accrued expenses 1,894,835 246,635
Lease liability, current portion 49,696  
Total current liabilities 3,176,336 $ 358,548
Debt with related party, net of issuance costs $ 15,381,077  
Other Liability, Noncurrent, Related Party [Extensible Enumeration] Related Party [Member] Related Party [Member]
Lease liability, long-term portion $ 154,885  
Deferrred tax liability 11,314,925 $ 0
Total liabilities 30,027,223 358,548
Commitments and contingencies (Note 12)
Series A Non-Voting Convertible Preferred Stock, $0.0001 par value; 2,213.8044 shares authorized, issued and outstanding at December 21, 2024 and no shares authorized, issued and outstanding at December 31, 2023 74,405,362  
Stockholders' equity:    
Common stock, $0.0001 par value; 43,000,000 shares authorized; 1,339,896 and 1,332,178 shares issued and outstanding at December 31, 2024, respectively; and 778,035 and 770,317 shares issued and outstanding at December 31, 2023 133 77
Preferred stock, $0.0001 par value; 2,000,000 shares authorized; 2,213.8044 shares issued and outstanding at December 31, 2024 and no shares issued and outstanding at December 31, 2023
Additional paid-in capital 67,856,589 65,575,167
Accumulated deficit (73,818,946) (61,469,222)
Accumulated other comprehensive income (3,862,987)  
Stockholders' equity before treasury stock (9,825,211) 4,106,022
Less: Treasury stock, 7,718 shares of common stock at cost (299,128) (299,128)
Total stockholders' (deficit) equity (10,124,339) 3,806,894
Total liabilities, Series A Non-Voting Convertible Preferred Stock, and stockholders (deficit) equity 94,308,246 $ 4,165,442
Preferred Stock    
Current liabilities:    
Series A Non-Voting Convertible Preferred Stock, $0.0001 par value; 2,213.8044 shares authorized, issued and outstanding at December 21, 2024 and no shares authorized, issued and outstanding at December 31, 2023 $ 74,405,362  

Source