Outstanding Principal on Notes |
Outstanding
Principal on Notes
Loan
Payable |
|
Outstanding
Principal |
|
|
Unamortized
Debt
Discount |
|
|
Outstanding
Principal,
net of
Debt
Discount |
|
May
Promissory Note |
|
$ |
1,455,416 |
|
|
$ |
— |
|
|
$ |
1,455,416 |
|
Convertible
Note |
|
|
726,212 |
|
|
|
(88,740 |
) |
|
|
637,472 |
|
February
Bridge Note |
|
|
325,000 |
|
|
|
(46,348 |
) |
|
|
278,652 |
|
Total
As of March 31, 2025 |
|
$ |
2,506,628 |
|
|
$ |
(135,088 |
) |
|
$ |
2,371,540 |
|
Loan
Payable |
|
Outstanding
Principal |
|
|
Unamortized
Debt
Discount |
|
|
Outstanding
Principal,
net of
Debt
Discount |
|
May
Promissory Note |
|
$ |
1,455,416 |
|
|
$ |
— |
|
|
$ |
1,455,416 |
|
Convertible
Note |
|
|
726,212 |
|
|
|
(127,426 |
) |
|
|
598,786 |
|
Total
As of December 31, 2024 |
|
$ |
2,181,628 |
|
|
$ |
(127,426 |
) |
|
$ |
2,054,202 |
|
|