| Balance Sheets | 2025-09-30 | |||
|---|---|---|---|---|
| Cash | 624,808 | |||
| Prepaids and other assets | 175,552 | |||
| Total current assets | 800,360 | |||
| Property and equipment, net | 12,465 | |||
| Definite life intangible assets, net | 17,610 | |||
| Software platform, net | 129,288 | |||
| Trademarks, net | 6,082 | |||
| Goodwill | 5,963,000 | |||
| Deposits and other assets | 31,858 | |||
| Total other assets | 6,147,838 | |||
| Total assets | 6,960,663 | |||
| Accounts payable trade | 12,094,428 | |||
| Accrued expenses | 4,868,686 | |||
| Other current liabilities | 71,429 | |||
| Contingent consideration liability | 260,000 | |||
| Convertible notes payable | 245,000 | |||
| Current portion of operating lease liabilities | 277,775 | |||
| Notes payable, net | 1,038,495 | |||
| Notes payable related parties, net | 866,661 | |||
| Total current liabilities | 19,722,474 | |||
| Operating lease liabilities, net of current portion | 278,963 | |||
| Total non-current liabilities | 278,963 | |||
| Total liabilities | 20,001,437 | |||
| Common stock, par value 0.0001, 350,000,000 shares authorized, 23,180,277 shares issued and outstanding at september 30, 2025 17,739,291 shares issued and outstanding at june 30, 2025 | 2,318 | |||
| Additional paid-in capital | 494,728,618 | |||
| Accumulated deficit | -507,643,549 | |||
| Accumulated other comprehensive (loss) | -128,161 | |||
| Total stockholders deficit | -13,040,774 | |||
| Total liabilities and stockholders deficit | 6,960,663 | |||
Lunai Bioworks Inc. (LNAI)
Lunai Bioworks Inc. (LNAI)