v3.25.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Current assets    
Cash $ 3,732,564 $ 2,614,710
Prepaid expenses and other current assets 147,834 23,191
Notes receivable, current, net 1,364,962 957,717
Convertible notes receivable, net 2,052,527 1,981,420
Total current assets 9,762,737 7,201,888
Deferred transaction costs 6,793,212 3,994,751
Notes receivable, net of current portion, net 4,500,000 4,500,000
TOTAL ASSETS 21,055,949 15,696,639
Current liabilities    
Accounts payable 3,897,264 1,523,278
Accrued expenses 61,805 84,337
July Investment Agreement Derivative (Note 8) 65,803,887 53,231,638
CPU Share Allocation Obligations (Note 8) 17,426,650 10,231,516
Total current liabilities 87,189,606 65,070,769
TOTAL LIABILITIES 87,189,606 65,070,769
COMMITMENTS AND CONTINGENCIES (NOTE 11)
MEMBER’S DEFICIT    
Member units 100 100
Convertible preferred units 12,337,352 9,587,352
Subscription Receivable (1,500,000)
Accumulated deficit (76,971,109) (58,961,582)
TOTAL MEMBER’S DEFICIT (66,133,657) (49,374,130)
TOTAL LIABILITIES AND MEMBER’S DEFICIT 21,055,949 15,696,639
Related Party    
Current assets    
Notes receivable, related party, net $ 2,464,850 $ 1,624,850