v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 1,614,314 $ 2,614,710
Prepaid expenses and other current assets 97,944 23,191
Notes receivable, current, net 1,308,091 957,717
Convertible notes receivable, net 2,125,898 1,981,420
Total current assets 8,018,698 7,201,888
Deferred transaction costs 7,988,820 3,994,751
Notes receivable, net of current portion, net 4,500,000
TOTAL ASSETS 16,007,518 15,696,639
Current liabilities    
Accounts payable 4,128,600 1,523,278
Accrued expenses 40,086 84,337
July Investment Agreement Derivative (Note 8) 112,521,314 53,231,638
CPU Share Allocation Obligations (Note 8) 4,166,671 10,231,516
Total current liabilities 120,856,671 65,070,769
TOTAL LIABILITIES 120,856,671 65,070,769
COMMITMENTS AND CONTINGENCIES (NOTE 11)
MEMBERS’ DEFICIT    
Convertible preferred units, $0.0001 par value; unlimited units authorized at June 30, 2025 and December 31, 2024, 42,280,021 and 35,230,021 units issued and outstanding at June 30, 2025 and December 31, 2024, respectively 12,337,352 9,587,352
Accumulated deficit (117,186,605) (58,961,582)
TOTAL MEMBERS’ DEFICIT (104,849,153) (49,374,130)
TOTAL LIABILITIES AND MEMBERS’ DEFICIT 16,007,518 15,696,639
Member Units Voting    
MEMBERS’ DEFICIT    
Member units 10 100
Member Units Non-Voting    
MEMBERS’ DEFICIT    
Member units 90
Related Party    
Current assets    
Notes receivable, related party, net $ 2,872,451 $ 1,624,850