Earnout shares and sponsor earnout shares liability
-
-
590
1,169
Accrued liabilities
112,875
143,730
32,428
161,827
Note payable - related party, net of discount-Related Party
-
-
-
1,775,691
Accrued liabilities payable to related party-Related Party
26,658
252,830
-
-
Accrued interest payable to related party-Related Party
300,226
188,142
67,520
107,235
Financing payable
324,800
464,000
67,196
268,694
Convertible notes payable-Nonrelated Party
342,072
631,842
325,000
2,354,766
Convertible notes payable-Related Party
5,429,670
5,159,534
4,934,680
35,000
Warrant liability
937,444
1,146,373
2,617,683
2,297,700
Total current liabilities
8,052,186
8,595,481
10,801,685
10,034,878
Convertible notes payable, net of discount, non-current
-
-
-
0
Total liabilities
8,052,186
8,595,481
10,801,685
10,034,878
Series c preferred stock, 0.001 par value, 8,500,000 shares authorized, 4,300,000 shares issued and outstanding
41,170,508
41,170,508
41,170,508
41,170,508
Common stock, 0.0001 par value, 228,500,000 shares authorized, 51,409,476 and 42,567,644 shares issued and outstanding as of march 31, 2026 and december 31, 2025, respectively
5,141
4,257
4,196
4,062
Additional paid-in capital
56,932,762
50,546,906
49,610,004
46,374,585
Accumulated deficit
-103,522,156
-99,501,325
-101,183,134
-96,923,535
Total stockholders deficit
-46,584,253
-48,950,162
-51,568,934
-50,544,888
Total liabilities, mezzanine equity and stockholders deficit
2,638,441
815,827
403,259
660,498
Unit: Dollar. Numbers labeled with * are estimated quarterly values.
Time Plot
Show the time plot by selecting a row from the table.