v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 5,076,144 $ 872,599
Prepaid expenses and other current assets 120,300 225,325
Total current assets 5,196,444 1,097,924
Right-of-use asset 78,620 120,452
Intangible assets, net 922,171 821,931
Deferred offering cost, net 5,956,424
Security deposit 8,582 8,582
TOTAL ASSETS 12,162,241 2,048,889
Current liabilities:    
Accounts payable and accrued expenses 2,928,728 667,272
Derivative liability instrument 3,028,401
Current portion of operating lease liability 46,295 40,660
Total current liabilities 6,003,424 707,932
Operating lease liability, net of current portion 34,081 80,376
Deferred revenue 1,438,013 1,438,013
TOTAL LIABILITIES 7,475,518 2,226,321
Commitments and contingencies (Note 12)  
STOCKHOLDERS’ EQUITY (DEFICIT)    
Common Stock, $0.0001 par value, 500 million and 40 million shares authorized at December 31, 2025 and 2024, respectively; 29,445,183 and 26,845,690 shares issued at December 31, 2025 and 2024*, respectively [1] 2,943 2,684
Additional paid-in capital 28,143,873 19,015,897
Subscription receivable (1,070,000)
Accumulated deficit (22,390,093) (19,196,013)
Total stockholders’ equity (deficit) 4,686,723 (177,432)
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) $ 12,162,241 $ 2,048,889
[1] Retroactively adjusted for 2-for-1 forward stock split.