v3.25.3
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Jun. 30, 2025
Dec. 31, 2024
[1]
Current assets:    
Cash and cash equivalents $ 20,356 $ 149,273
Accounts receivable, net of allowance 9,000 30,888
Due from Sponsor 3,000
Prepaid expenses and other current assets 1,922,645 1,042,398
Total current assets 1,952,001 1,225,559
Property and equipment, net 280,152 292,757
Right of use asset - operating lease 420,062 507,182
Intangible assets, net 14,369,717 16,124,370
TOTAL ASSETS 17,021,932 18,149,868
Current liabilities:    
Accounts payable 4,611,776 5,995,235
Accrued expenses 2,709,576 4,593,712
Due to related parties 693,036
Short-term debt 2,354,306 1,655,080
Convertible note 760,000 1,140,000
Operating lease liability 173,497
Total current liabilities 10,435,658 14,250,560
Operating lease liability 366,255 335,766
Warrant liabilities 494,873 919,050
Total liabilities 11,296,786 15,505,376
Commitments and contingencies (Note L)
Stockholders’ equity:    
Preferred stock par value $0.0001 per share, 10,000,000 shares authorized, none designated. There are no shares issued or outstanding as of June 30, 2025 or December 31, 2024
Common stock par value of $0.0001 per share, 750,000,000 shares authorized. As of June 30, 2025 and December 31, 2024, respectively, 43,801,488 and 39,573,988 shares issued and outstanding 4,381 3,957
Additional paid-in capital 55,443,064 49,657,684
Accumulated deficit (49,722,299) (47,017,149)
Total stockholders’ equity 5,725,146 2,644,492
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 17,021,932 $ 18,149,868
[1] Derived from audited information