Summary of significant accounting policies (Tables)
|
9 Months Ended |
Sep. 30, 2026 |
| Accounting Policies [Abstract] |
|
| Schedule of financial assets and liabilities |
| Schedule of financial assets and liabilities | |
| | |
| | |
| | |
| |
| | |
Total | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
| Short term investments – assets: | |
| | | |
| | | |
| | | |
| | |
| Common stock | |
$ | 48,965,766 | | |
$ | 48,965,766 | | |
$ | – | | |
$ | – | |
| Pre-funded warrants | |
| 3,686,000 | | |
| – | | |
| 3,686,000 | | |
| – | |
| Non-public warrants | |
| 740,000 | | |
| – | | |
| – | | |
| 740,000 | |
| Total short-term investments – assets | |
$ | 53,391,766 | | |
$ | 48,965,766 | | |
$ | 3,686,000 | | |
$ | 740,000 | |
| | |
| | | |
| | | |
| | | |
| | |
| Contingent consideration from Rotor Lab acquisition | |
$ | 3,000,000 | | |
$ | 3,000,000 | | |
$ | – | | |
$ | – | |
|
| Schedule of assumptions used |
| Schedule of assumptions used | |
| |
| Supplemental Information | |
Non-public Warrants | |
| Expected term of the warrants (years) | |
| 1.00 | |
| Stock price | |
$ | 4.56 | |
| Warrant exercise price | |
$ | 6.00 | |
| Risk free interest rate | |
| 4.54% | |
| Volatility | |
| 102.76% | |
|
| Schedule of level 3 financial instruments |
| Schedule of level 3 financial instruments |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
December 31, |
|
|
Purchases,
Issuances and |
|
|
Change in |
|
|
September 30, |
|
| |
|
2025 |
|
|
Settlements |
|
|
Fair Value |
|
|
2026 |
|
| Non-public warrants investment |
|
$ |
1,135,000 |
|
|
$ |
– |
|
|
$ |
(395,000 |
) |
|
$ |
740,000 |
|
|
| Schedule of short-term investments |
| Schedule of short-term investments | |
| | |
| | |
| |
| Short-term investments at fair value | |
Cost | | |
Cumulative Unrealized Gains (Losses) | | |
Fair Value | |
| Common stock | |
$ | 60,649,998 | | |
$ | (11,684,231 | ) | |
$ | 48,965,766 | |
| Pre-funded warrants | |
| 2,850,000 | | |
| 836,000 | | |
| 3,686,000 | |
| Non-public warrants | |
| 195,000 | | |
| 545,000 | | |
| 740,000 | |
| Total | |
$ | 63,694,998 | | |
$ | (10,303,231 | ) | |
$ | 53,391,766 | |
| | |
| | |
| | |
| |
| Short-term investments at cost | |
Cost | | |
Impairment / Other
Adjustments | | |
Adjusted Cost | |
| Common stock | |
$ | 10,000,000 | | |
$ | – | | |
$ | 10,000,000 | |
| Preferred stock | |
| 5,000,000 | | |
| – | | |
| 5,000,000 | |
| Pre-funded warrants | |
| 30,000,000 | | |
| – | | |
| 30,000,000 | |
| Total | |
$ | 45,000,000 | | |
$ | – | | |
$ | 45,000,000 | |
|
| Schedule of disaggregated by revenue |
| Schedule of disaggregated by revenue | |
| | | |
| | |
| | |
For the Three months Ended September 30 | |
| | |
2026 | | |
2025 | |
| Retail revenue | |
$ | 1,346,107 | | |
$ | 1,158,449 | |
| Enterprise revenue | |
| 12,556,925 | | |
| 976,139 | |
| Total revenue | |
$ | 13,903,032 | | |
$ | 2,134,588 | |
The following table presents the Company’s
revenue disaggregated by revenue type for the period ended:
| | |
For the Nine months Ended | |
| | |
September 30 | |
| | |
2026 | | |
2025 | |
| Retail revenue | |
$ | 4,521,031 | | |
$ | 5,012,473 | |
| Enterprise revenue | |
| 34,200,305 | | |
| 1,288,384 | |
| Total revenue | |
$ | 38,721,336 | | |
$ | 6,300,857 | |
|
| Schedule of cumulative translation adjustments |
| Schedule of cumulative translation adjustments | |
| |
| Balance as of December 31, 2025 | |
$ | 3,470 | |
| Foreign currency translation adjustment related to Rotor Lab | |
| 20,878 | |
| Balance as of September 30, 2026 | |
$ | 24,348 | |
|
| Schedule of income per share |
| Schedule of income per
share |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Three months Ended |
|
|
For the Nine months Ended |
|
| |
|
September 30 |
|
|
September 30 |
|
| |
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
| Weighted average shares used in computing net income per share of common stock, basic |
|
|
49,968,207 |
|
|
|
30,002,179 |
|
|
|
46,094,557 |
|
|
|
22,610,516 |
|
| Add incremental shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock based awards (options and restricted stock units) |
|
|
– |
|
|
|
257,303 |
|
|
|
– |
|
|
|
– |
|
| Warrants |
|
|
– |
|
|
|
321,712 |
|
|
|
– |
|
|
|
– |
|
| Weighted average shares used in computing net income per share of common stock, diluted |
|
|
49,968,207 |
|
|
|
30,581,194 |
|
|
|
46,094,557 |
|
|
|
22,610,516 |
|
|
| Schedule of anti dilutive shares |
| Schedule of anti dilutive shares | |
| | |
| |
| | |
For the Nine months Ended | | |
For the Nine months Ended | |
| | |
September 30 | | |
September 30 | |
| | |
2026 | | |
2025 | |
| Unvested stock options | |
| 3,412,793 | | |
| 682,600 | |
| Unvested restricted stock awards | |
| 726,667 | | |
| 550,000 | |
| Warrants | |
| – | | |
| 1,154,473 | |
| Total | |
| 4,139,460 | | |
| 2,387,073 | |
|