v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets    
Cash $ 2,606,750 $ 912,574
Prepaid expenses and other current assets 147,533 606,331
Investment in equity securities 576,571
Deferred transaction costs 25,000 116,121
Promissory notes 332,363 502,838
Total current assets 3,688,217 2,137,864
Property and equipment, net 1,754,411 1,755,947
Capital project costs 5,266,271 3,320,403
Investment in equity securities 18,228 1,496,422
Other long-term assets 576,335 312,501
Total assets 11,303,462 9,023,137
Current liabilities    
Accounts payable 10,585,314 10,264,117
Accrued liabilities and other current liabilities 4,319,006 4,722,687
Current portion of early exercised shares option liability 1,253 1,814
Short-term loans 10,008,552
Total current liabilities 14,905,573 24,997,170
Warrant liability 279,545 2,451,237
Advance from PIPE investor 425,000
Earnout liability 4,700 532,700
Early exercised shares option liability 1,108 2,814
Total liabilities 15,190,926 28,408,921
Commitments and contingencies (Note 3)
Stockholders’ equity (deficit)    
Preferred stock, $0.0001 par value, 100,000,000 shares authorized, Nil shares issued and outstanding as at June 30, 2025, and December 31, 2024
Common stock, $0.0001 par value, 700,000,000 shares authorized, 84,274,837 and 47,736,279 shares issued and outstanding as at June 30, 2025, and December 31, 2024, respectively 8,292 4,603
Additional paid-in capital 56,237,330 33,228,561
Accumulated deficit (60,133,086) (52,618,948)
Total stockholders’ deficit (3,887,464) (19,385,784)
Total liabilities and stockholders’ deficit 11,303,462 9,023,137
Related Party [Member]    
Current liabilities    
Short-term loans 5,875,000
Nonrelated Party [Member]    
Current liabilities    
Short-term loans $ 4,133,552