Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities    
Net loss $ (30,476,921) $ (4,621,852)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on foreign exchange 16,953  
Amortization of loan costs 52,373  
Depreciation 2,063  
Reduction in carrying amount of right-of-use asset 49,553  
Loss on debt conversion with related party 6,134,120  
Acquisition of license for research and development 12,030,667  
Deferred tax expense 189,255 0
Share-based compensation expense 197,782 382,219
Changes in operating assets and liabilities:    
Decrease in prepaid expenses and other current assets 168,873 605,066
(Decrease) increase in accounts payable (651,572) 343,049
Increase in accrued expenses and other liabilities 305,390 632,221
Net cash used in operating activities (11,981,464) (2,659,297)
Cash flows from financing activities    
Proceeds from registered direct offering of common stock, net of offering costs 4,252,245 1,382,170
Proceeds from loan with related party 3,000,000  
Net cash provided by financing activities 7,252,245 1,382,170
Net decrease in cash (4,729,219) (1,277,127)
Cash, beginning of period 14,847,949 3,316,946
Effect of foreign currency translation on cash 7,980  
Cash, end of period 10,126,710 $ 2,039,819
Supplemental disclosure of non-cash financing and investing activities:    
Legal costs related to the License Agreement included in accrued expenses 121,000  
Conversion of debt with related party into Series A-1 Non-Voting Convertible Preferred Stock 19,500,000  
Conversion of accrued interest on debt with related party into Series A-1 Non-Voting Convertible Preferred Stock 426,891  
Conversion of Series A Non-Voting Convertible Preferred Stock from temporary equity to permanent equity 5,535,067  
Accrual of paid-in-kind dividends on Series A Non-Voting Convertible Preferred Stock 1,256,662  
Preferred stock issued in connection with License Agreement 9,800,839  
Common stock issued in connection with License Agreement $ 2,108,828