v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
OPERATING ACTIVITIES    
Net income (loss) $ (2,687,437) $ (18,437,453)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 8,215 8,120
Share-based compensation expense 470,250  
Gain from extinguishment of debt, net (12,592,052)  
Change in fair value of derivative liabilities 827,445 541,639
Change in fair value of warrant liabilities (223,162) 13,043,192
Transaction costs expensed 9,665,004  
Gain on settlement of forward purchase agreement (1,406,669)  
Change in operating assets and liabilities:    
R&D tax credit receivable 29,324 26,562
Prepaid and other current assets (2,162,243) (59,113)
Accounts receivable 287,448  
Inventory 106,726 (149,874)
Accounts payable 2,948,225 202,786
Accrued liabilities 1,111,738 15,444
Accrued compensation 12,228 76,368
Accrued federal tax liability, penalties and interest (380,657) 436,389
Interest payable 1,240,833 1,175,546
Interest payable to related parties (517,366) 1,697,404
Deferred revenue (365,471) 66,470
Payable to related parties (83,260) 4,884
Earnout liabilities 30,000  
Net cash provided by (used in) operating activities (3,680,881) (1,351,636)
INVESTING ACTIVITIES    
Purchases of property, plant and equipment (6,944)  
Net cash used in investing activities (6,944)  
FINANCING ACTIVITIES    
Proceeds from loans 3,000,000 1,024,000
Proceeds from stock options and warrant exercised 30,010  
Proceeds from settlement of forward purchase agreement 1,406,669  
Adjustment to shareholder receivables   (630)
Net cash provided by (used in) financing activities 4,436,679 1,023,370
Net increase (decrease) in cash during period 748,854 (328,266)
Cash, beginning of period 22,317 333,084
Cash, end of period 771,171 $ 4,818
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES    
Conversion of debt, warrant and derivatives to equity, other 22,797,815  
Conversion of debt, warrants and derivatives to equity, troubled debt restructuring 54,499,066  
Conversion of Seaport warrant to equity 12,387,186  
Conversion of accounts payable to equity $ 1,652,803