​

​

Revolving

​

Promissory notes

​

Promissory

​

​

​

​

  ​ ​ ​

line of credit

  ​ ​ ​

with warrants

  ​ ​ ​

Notes

  ​ ​ ​

Total

Principal balance December 31, 2025

​

$

700,000

​

$

1,017,184

​

$

310,000

​

$

2,027,184

Additions

​

—

​

999,000

​

—

​

$

999,000

Debt settlement (non-cash)

​

—

​

(392,080)

​

(261,223)

​

$

(653,303)

Net movement in debt discount

​

—

​

(17,465)

​

—

​

$

(17,465)

Total notes payable as of March 31, 2026

​

$

700,000

​

$

1,606,639

​

$

48,777

​

$

2,355,416