Condensed Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
|
Preferred Stock [Member]
Series B Preferred Stock [Member]
|
Preferred Stock [Member]
Series B Preferred Stock [Member]
Related Party [Member]
|
Preferred Stock [Member]
Series B Preferred Stock [Member]
Yorkville [Member]
|
Preferred Stock [Member]
Series B Preferred Stock [Member]
Gem [Member]
|
Preferred Stock [Member]
Series FE Preferred Stock [Member]
|
Preferred Stock [Member]
Series FE Preferred Stock [Member]
Related Party [Member]
|
Preferred Stock [Member]
Series FE Preferred Stock [Member]
Yorkville [Member]
|
Preferred Stock [Member]
Series FE Preferred Stock [Member]
Nonrelated Party [Member]
|
Preferred Stock [Member]
Series FE Preferred Stock [Member]
Reverse Stock Split [Member]
|
Preferred Stock [Member]
Series FE Preferred Stock [Member]
Reverse Stock Split [Member]
Yorkville [Member]
|
Preferred Stock [Member]
Series A Preferred Stock [Member]
|
Preferred Stock [Member]
Series A Preferred Stock [Member]
Related Party [Member]
|
Preferred Stock [Member]
Series A Preferred Stock [Member]
Yorkville [Member]
|
Preferred Stock [Member]
Series A Preferred Stock [Member]
Nonrelated Party [Member]
|
Preferred Stock [Member]
Series A Preferred Stock [Member]
Reverse Stock Split [Member]
|
Preferred Stock [Member]
Series A Preferred Stock [Member]
Reverse Stock Split [Member]
Yorkville [Member]
|
Common Stock [Member] |
Common Stock [Member]
Related Party [Member]
|
Common Stock [Member]
Yorkville [Member]
|
Common Stock [Member]
Gem [Member]
|
Common Stock [Member]
Nonrelated Party [Member]
|
Common Stock [Member]
Private Placement [Member]
|
Common Stock [Member]
Reverse Stock Split [Member]
|
Common Stock [Member]
Reverse Stock Split [Member]
Yorkville [Member]
|
Additional Paid-in Capital [Member] |
Additional Paid-in Capital [Member]
Related Party [Member]
|
Additional Paid-in Capital [Member]
Yorkville [Member]
|
Additional Paid-in Capital [Member]
Gem [Member]
|
Additional Paid-in Capital [Member]
Nonrelated Party [Member]
|
Additional Paid-in Capital [Member]
Reverse Stock Split [Member]
|
Additional Paid-in Capital [Member]
Reverse Stock Split [Member]
Yorkville [Member]
|
Retained Earnings [Member] |
Retained Earnings [Member]
Related Party [Member]
|
Retained Earnings [Member]
Yorkville [Member]
|
Retained Earnings [Member]
Gem [Member]
|
Retained Earnings [Member]
Nonrelated Party [Member]
|
Retained Earnings [Member]
Reverse Stock Split [Member]
|
Retained Earnings [Member]
Reverse Stock Split [Member]
Yorkville [Member]
|
Total |
Related Party [Member] |
Yorkville [Member] |
Gem [Member] |
Nonrelated Party [Member] |
Reverse Stock Split [Member] |
Reverse Stock Split [Member]
Yorkville [Member]
|
| Balance at Dec. 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 24
|
|
|
|
|
|
|
|
$ 8,245,980
|
|
|
|
|
|
|
$ (32,360,062)
|
|
|
|
|
|
|
$ (24,114,058)
|
|
|
|
|
|
|
| Balance, shares at Dec. 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
239,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 30,761
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,245,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,245,796
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,406,262)
|
|
|
|
|
|
|
(14,406,262)
|
|
|
|
|
|
|
| Conversion of convertible notes - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,271,368
|
|
|
$ 3,346,232
|
|
|
|
|
|
|
|
|
|
|
$ 7,271,368
|
|
|
$ 3,346,232
|
|
|
| Conversion of convertible notes - related party, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,293
|
|
|
1,060
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for aggregate commitment fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,288,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,288,000
|
|
|
|
|
| Shares issued to Yorkville for aggregate commitment fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for exercise of Pre-Funded warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for redemption premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reverse recapitalization (Note 4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2
|
|
|
|
|
|
|
|
(17,858,561)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,858,559)
|
|
|
|
|
|
|
| Reverse recapitalization (Note 4), shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of simple agreement for future equity - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,049,766
|
|
|
$ 456,234
|
|
|
|
|
|
|
|
|
|
|
6,049,766
|
|
|
456,234
|
|
|
| Conversion of simple agreement for future equity-related party, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,104
|
|
|
83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Modification of convertible notes payable - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,909
|
|
|
|
|
|
|
|
|
|
|
|
|
9,909
|
$ 9,909
|
|
|
|
|
|
| Shares issued under share transfer agreement - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,498,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,498,965
|
|
|
|
|
|
| Issuance of Cantor fee shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of Cantor fee shares, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Excise tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
305,719
|
|
|
|
|
|
|
|
|
|
|
|
|
|
305,719
|
|
|
|
|
|
|
| Premium issued as part of CP BF debt modification |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to J.V.B for payment of outstanding debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derecognition of Cantor fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Perkins Coie LLP for payment of outstanding debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Dec. 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 26
|
|
|
|
|
|
$ 26
|
|
14,890,169
|
|
|
|
|
$ 14,890,169
|
|
(46,766,324)
|
|
|
|
|
$ (46,766,324)
|
|
(31,876,129)
|
|
|
|
|
$ (31,876,129)
|
|
| Balance, shares at Dec. 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258,530
|
|
|
|
|
|
258,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,827
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,827
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,290,132)
|
|
|
|
|
|
|
(4,290,132)
|
|
|
|
|
|
|
| Shares issued to GEM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 100,000
|
|
|
|
| Shares issued to GEM, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of convertible notes - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,540,091
|
1,667,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,540,091
|
1,667,000
|
|
|
|
|
| Conversion of convertible notes - related party, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,781
|
4,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for aggregate commitment fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
| Shares issued to Yorkville for aggregate commitment fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Roth for advisory fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
278,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
278,833
|
|
|
|
|
|
|
| Shares issued to Roth for advisory fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for marketing expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
194,935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
194,935
|
|
|
|
|
|
|
| Shares issued for marketing expenses, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forfeiture of sponsor shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forfeiture of sponsor shares, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(200)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Mar. 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 26
|
|
|
|
|
|
|
|
20,213,855
|
|
|
|
|
|
|
(51,056,456)
|
|
|
|
|
|
|
(30,842,575)
|
|
|
|
|
|
|
| Balance, shares at Mar. 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
266,935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Dec. 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 26
|
|
|
|
|
|
$ 26
|
|
14,890,169
|
|
|
|
|
14,890,169
|
|
(46,766,324)
|
|
|
|
|
(46,766,324)
|
|
(31,876,129)
|
|
|
|
|
(31,876,129)
|
|
| Balance, shares at Dec. 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258,530
|
|
|
|
|
|
258,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,245,459)
|
|
|
|
|
|
|
| Balance at Jun. 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 30
|
|
|
|
|
|
|
|
23,162,565
|
|
|
|
|
|
|
(55,011,784)
|
|
|
|
|
|
|
(31,849,189)
|
|
|
|
|
|
|
| Balance, shares at Jun. 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Dec. 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 26
|
|
|
|
|
|
$ 26
|
|
14,890,169
|
|
|
|
|
14,890,169
|
|
(46,766,324)
|
|
|
|
|
(46,766,324)
|
|
(31,876,129)
|
|
|
|
|
(31,876,129)
|
|
| Balance, shares at Dec. 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258,530
|
|
|
|
|
|
258,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares to Yorkville under the SEPA agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 6
|
|
|
|
|
|
|
880,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
880,943
|
|
| Issuance of shares to Yorkville under the SEPA agreement, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
166,501
|
|
|
|
|
|
|
|
|
$ 166,501
|
|
|
|
|
166,501
|
|
| Shares issued to Hudson for consulting fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,165,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,165,680
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31,513,389)
|
|
$ (31,513,389)
|
|
|
|
|
(31,513,389)
|
|
| Shares issued to GEM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
784,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
784,943
|
|
| Shares issued to GEM, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of convertible notes - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,540,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,540,091
|
|
| Conversion of convertible notes - related party, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of common stock and warrants, net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
6,257,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,257,368
|
|
| Issuance of common stock and warrants, net of issuance costs, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for exercise of Pre-Funded warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,072
|
|
|
|
|
|
|
| Shares issued to Yorkville for convertible notes, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for redemption premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115,800
|
|
|
|
|
|
|
| Conversion of simple agreement for future equity - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Modification of convertible notes payable - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued under share transfer agreement - related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of reverse stock split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of reverse stock split, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
4,129,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,130,000
|
|
| Shares issued to Yorkville for commitment fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
| Shares issued to Yorkville for commitment fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for redemption premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 115,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 115,800
|
| Shares issued to Yorkville for redemption premium, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Roth for advisory fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
578,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
578,833
|
|
| Shares issued to Roth for advisory fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,879
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for marketing expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 334,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 334,772
|
|
| Shares issued for marketing expense, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forfeiture of sponsor shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forfeiture of sponsor shares, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(200)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Incremental fair value of Series A and Series B warrant modification |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
418,360
|
|
|
|
|
|
|
|
|
|
|
|
|
|
418,360
|
|
| Deemed dividend - Series A and Series B warrant modification |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(418,360)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(418,360)
|
|
| Shares issued for exercise of Pre-Funded warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
866
|
|
| Shares issued for exercise of Pre-Funded warrants, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares, warrants and pre-funded warrants issued to CP BF on modification of CP BF debt agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
1,287,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,287,003
|
|
| Shares, warrants and pre-funded warrants issued to CP BF on modification of CP BF debt agreement, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,085
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Premium issued as part of CP BF debt modification |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,079,225
|
|
|
|
|
|
|
|
|
4,079,225
|
|
|
|
|
4,079,225
|
|
| Issuance of warrants to CP BF, net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,763,161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,763,161
|
|
| Shares issued to MZHCI for investor relations services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,800
|
|
| Shares issued to MZHCI for investor relations services, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to J.V.B for payment of outstanding debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115,000
|
|
|
|
|
|
|
|
|
115,000
|
|
|
|
|
115,000
|
|
| Shares issued to J.V.B for payment of outstanding debt, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares, warrants and pre-funded warrants issued to Alco on settlement of Alco promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
8,866,617
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,866,620
|
|
| Shares, warrants and pre-funded warrants issued to Alco on settlement of Alco promissory notes, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derecognition of Cantor fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
4,000,000
|
|
| Class A Shares issued for OpenReel acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
1,526,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,526,115
|
|
| Class A Shares issued for OpenReel acquisition, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
93,056
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-Funded Warrants issued for OpenReel acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,300,805
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,300,805
|
|
| Series FE Preferred Stock issued for OpenReel acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Series FE Preferred Stock issued for OpenReel acquisition, shares |
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of convertible notes - CP BF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
216,283
|
|
|
|
|
|
|
|
|
|
|
|
|
|
216,284
|
|
| Conversion of convertible notes - CP BF, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Perkins Coie LLP for payment of outstanding debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
919,694
|
|
|
|
|
|
|
|
|
919,700
|
|
|
|
|
919,700
|
|
| Shares issued to Perkins Coie LLP for payment of outstanding debt, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for exercise of pre-funded warrants - HCW PIPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
1,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,176
|
|
| Shares issued for exercise of pre-funded warrants - HCW PIPE, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for exercise of pre-funded warrants - CP BF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
|
| Shares issued for exercise of Pre-Funded warrants, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Dec. 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 80
|
|
|
|
|
|
$ 82
|
|
75,515,831
|
|
|
|
|
75,515,829
|
|
(78,279,713)
|
|
|
|
|
(78,279,713)
|
|
(2,763,802)
|
|
|
|
|
(2,763,802)
|
|
| Balance, shares at Dec. 31, 2024 |
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
819,516
|
|
|
|
|
|
819,516
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Mar. 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 26
|
|
|
|
|
|
|
|
20,213,855
|
|
|
|
|
|
|
(51,056,456)
|
|
|
|
|
|
|
(30,842,575)
|
|
|
|
|
|
|
| Balance, shares at Mar. 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
266,935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
202,662
|
|
|
|
|
|
|
|
|
|
|
|
|
|
202,662
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,955,328)
|
|
|
|
|
|
|
(3,955,328)
|
|
|
|
|
|
|
| Shares issued to GEM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
| Shares issued to GEM, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for marketing expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
139,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
139,837
|
|
|
|
|
|
|
| Shares issued for marketing expenses, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of common stock and warrants, net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1
|
|
|
|
|
|
|
|
1,854,817
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,854,818
|
|
|
|
|
|
|
| Issuance of common stock and warrants, net of issuance costs, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for exercise of Pre-Funded warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2
|
|
|
|
|
|
|
|
864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
866
|
|
|
|
|
|
|
| Shares issued for exercise of pre-funded warrants, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
335,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
335,000
|
|
|
|
|
|
|
| Shares issued to Yorkville for convertible notes, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Yorkville for redemption premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115,800
|
|
|
|
|
|
|
| Shares issued to Yorkville for redemption premium, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Jun. 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 30
|
|
|
|
|
|
|
|
23,162,565
|
|
|
|
|
|
|
(55,011,784)
|
|
|
|
|
|
|
(31,849,189)
|
|
|
|
|
|
|
| Balance, shares at Jun. 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Dec. 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 80
|
|
|
|
|
|
$ 82
|
|
75,515,831
|
|
|
|
|
75,515,829
|
|
(78,279,713)
|
|
|
|
|
(78,279,713)
|
|
(2,763,802)
|
|
|
|
|
(2,763,802)
|
|
| Balance, shares at Dec. 31, 2024 |
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
819,516
|
|
|
|
|
|
819,516
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares to Yorkville under the SEPA agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 51
|
|
|
|
|
|
|
|
7,071,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,071,606
|
|
|
|
|
|
|
| Issuance of shares to Yorkville under the SEPA agreement, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
507,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2
|
|
|
|
|
|
|
|
232,498
|
|
|
|
|
|
|
|
|
|
|
|
|
|
232,500
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for payment to Verista |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,800
|
|
|
|
|
|
|
| Shares issued for payment to Verista, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3
|
|
|
|
|
|
|
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued for Vidello acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9
|
|
|
|
|
|
|
|
1,661,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,661,677
|
|
|
|
|
|
|
| Shares issued for Vidello acquisition, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89,820
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
336,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
336,568
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,643,479)
|
|
|
|
|
|
|
(3,643,479)
|
|
|
|
|
|
|
| Balance at Mar. 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 145
|
|
|
|
|
|
|
|
84,867,917
|
|
|
|
|
|
|
(81,923,192)
|
|
|
|
|
|
|
2,944,870
|
|
|
|
|
|
|
| Balance, shares at Mar. 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,468,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Dec. 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 80
|
|
|
|
|
|
$ 82
|
|
75,515,831
|
|
|
|
|
$ 75,515,829
|
|
(78,279,713)
|
|
|
|
|
$ (78,279,713)
|
|
(2,763,802)
|
|
|
|
|
$ (2,763,802)
|
|
| Balance, shares at Dec. 31, 2024 |
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
819,516
|
|
|
|
|
|
819,516
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
632,500
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,437,235)
|
|
|
|
|
|
|
| Balance at Jun. 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 245
|
|
|
|
|
|
|
|
92,875,082
|
|
|
|
|
|
|
(89,716,948)
|
|
|
|
|
|
|
3,158,379
|
|
|
|
|
|
|
| Balance, shares at Jun. 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,478,587
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Mar. 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 145
|
|
|
|
|
|
|
|
84,867,917
|
|
|
|
|
|
|
(81,923,192)
|
|
|
|
|
|
|
2,944,870
|
|
|
|
|
|
|
| Balance, shares at Mar. 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,468,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares to Yorkville under the SEPA agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 76
|
|
|
|
|
|
|
|
6,521,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,521,147
|
|
|
|
|
|
|
| Issuance of shares to Yorkville under the SEPA agreement, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
757,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4
|
|
|
|
|
|
|
|
399,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
400,000
|
|
|
|
|
|
|
| Shares issued to Hudson for consulting fee, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4
|
|
|
|
|
|
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of RSUs to Board of Director members, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
756,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
756,122
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,793,756)
|
|
|
|
|
|
|
(7,793,756)
|
|
|
|
|
|
|
| Exercise of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10
|
|
|
|
|
|
|
|
(10)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise of warrants , shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued to GEM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 6
|
|
|
|
|
|
|
|
329,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
329,996
|
|
|
|
|
|
|
| Shares issued to GEM, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance at Jun. 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 245
|
|
|
|
|
|
|
|
$ 92,875,082
|
|
|
|
|
|
|
$ (89,716,948)
|
|
|
|
|
|
|
$ 3,158,379
|
|
|
|
|
|
|
| Balance, shares at Jun. 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,478,587
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|