Significant Accounting Policies (Tables)
|
6 Months Ended |
Jun. 30, 2025 |
Accounting Policies [Abstract] |
|
Schedule of Marketable Securities |
The
following is a description of the valuation methodologies used for assets measured at fair value as of June 30, 2025 and
December 31, 2024.
Schedule
of Marketable Securities
Marketable
Securities: Valued using quoted prices in active markets for identical assets.
|
|
Quoted Prices
in Active Markets for Identical Assets or Liabilities (Level 1) |
|
|
Quoted Prices
for Similar Assets or Liabilities in Active Markets (Level 2) |
|
|
Significant Unobservable
Inputs (Level 3) |
|
Marketable securities at June 30,
2025 |
|
$ |
3,605,508 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketable securities at December 31, 2024 |
|
$ |
8,345,081 |
|
|
$ |
- |
|
|
$ |
- |
|
|
Schedule of Fair Value Hierarchy of the Valuation Inputs |
Schedule of Fair Value Hierarchy of the Valuation Inputs
|
|
|
|
|
As of |
|
Description |
|
Level |
|
|
June 30,
2025
|
|
|
December 31,
2024
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Warrant Liabilities |
|
|
3 |
|
|
$ |
- |
|
|
$ |
- |
|
Derivative Liabilities |
|
|
3 |
|
|
$ |
- |
|
|
$ |
1,303,000 |
|
|
Summary of Change in Fair Value of Warrant Liabilities |
The
following table sets forth a summary of the change in the fair value of the warrant liabilities that is measured at fair value on a recurring
basis for the six months ended June 30, 2025 and June 30, 2024, respectively:
Summary of Change in Fair Value of Warrant Liabilities
Description |
|
2025 |
|
|
2024 |
|
Balance on December 31, 2024 and 2023 |
|
$ |
-
|
|
|
$ |
867,000 |
|
Issuance of warrants reported at fair value |
|
|
- |
|
|
|
- |
|
Change in fair value of warrant liabilities |
|
|
- |
|
|
|
7,094,000 |
|
Reclassification of warrant liability to equity upon warrant modification |
|
|
- |
|
|
|
(7,961,000 |
) |
Balance on March 31, |
|
|
- |
|
|
|
- |
|
Issuance of warrants reported at fair value |
|
|
- |
|
|
|
21,992,000 |
|
Change in fair value of warrant liabilities |
|
|
- |
|
|
|
(2,701,000 |
) |
Balance on June 30, |
|
$ |
- |
|
|
|
19,291,000 |
|
|
Summary of Change in Fair Value of Derivative Liabilities |
The
following table sets forth a summary of the change in the fair value of the derivative liabilities that is measured at fair value on
a recurring basis for the six months ended June 30, 2025 and June 30, 2024, respectively:
Summary of Change in Fair Value of Derivative Liabilities
Description |
|
2025 |
|
|
2024 |
|
Balance on December 31, 2024 and 2023 |
|
$ |
1,303,000 |
|
|
$ |
61,000 |
|
Issuance of derivatives reported at fair value |
|
|
- |
|
|
|
- |
|
Changes in fair value of derivative liabilities |
|
|
(1,284,000 |
) |
|
|
(61,000 |
) |
Balance on March 31, |
|
|
19,000 |
|
|
|
- |
|
Issuance of derivatives reported at fair value |
|
|
- |
|
|
|
854,000 |
|
Change in fair value of derivative liabilities |
|
|
(19,000 |
) |
|
|
72,000 |
|
Balance on June 30, |
|
$ |
- |
|
|
$ |
926,000 |
|
|
Schedule of Estimated Useful Lives of Property Plant and Equipment |
The
estimated useful lives for the current and comparative periods are as follows:
Schedule of Estimated Useful Lives of Property Plant and Equipment
|
|
Useful Life |
|
|
(in years) |
Plant and equipment |
|
5-12
|
Furniture and fixtures |
|
5-10
|
Computer equipment & software |
|
3-5
|
Leasehold Improvements |
|
Shorter of the remaining lease or estimated useful life |
|
Schedule of Estimated Useful Lives of Intangible Assets |
Amortization
is recognized on a straight-line basis over the estimated useful lives of intangible assets, other than goodwill, from the date that
they are available for use. The estimated useful lives for the current and comparative periods are as follows:
Schedule of Estimated Useful Lives of Intangible Assets
|
|
Useful Life |
|
|
(in years) |
Patents and trademarks |
|
12-17
|
|
Schedule of Condensed Consolidated Balance Sheet Information Related to Operating Lease |
The
Company’s operating leases are comprised of the 2021 Baltimore Lease and the 2024 Baltimore Lease on the Condensed Consolidated
Balance Sheets. The information related to these leases is presented below:
Schedule of Condensed Consolidated Balance Sheet Information Related to Operating Lease
|
|
2024 Baltimore |
|
|
Total |
|
|
2021 Baltimore |
|
|
2024 Baltimore |
|
|
Total |
|
|
|
As of June 30, 2025 |
|
|
As of December 31, 2024 |
|
|
|
2024 Baltimore |
|
|
|
|
|
2021 Baltimore |
|
|
2024 Baltimore |
|
|
|
|
Balance Sheet Location |
|
Lease |
|
|
Total |
|
|
Lease |
|
|
Lease |
|
|
Total |
|
Operating Lease |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease Right of Use |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
10,579 |
|
|
$ |
10,579 |
|
Lease Payable, current |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,579 |
|
|
|
10,579 |
|
Lease Payable - net of current |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Schedule of Lease Expense |
The following provides
details of the Company’s lease expense:
Schedule of Lease Expense
|
|
2024 Baltimore |
|
|
Total |
|
|
2021 Baltimore |
|
|
2024 Baltimore |
|
|
Total |
|
|
|
For the Three Months Ended June 30, 2025 |
|
|
For the Three Months Ended June 30, 2024 |
|
|
|
2024 Baltimore |
|
|
|
|
|
2021 Baltimore |
|
|
2024 Baltimore |
|
|
|
|
Lease Expenses |
|
Lease |
|
|
Total |
|
|
Lease |
|
|
Lease |
|
|
Total |
|
Operating Leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease Costs |
|
$ |
2,700 |
|
|
$ |
2,700 |
|
|
$ |
4,668 |
|
|
$ |
5,400 |
|
|
$ |
10,068 |
|
Lease Expenses |
|
Lease |
|
|
Total |
|
|
Lease |
|
|
Lease |
|
|
Total |
|
|
|
For the Six Months Ended June 30, 2025 |
|
|
For the Six Months Ended June 30, 2024 |
|
|
|
2024 Baltimore |
|
|
|
|
|
2021 Baltimore |
|
|
2024 Baltimore |
|
|
|
|
Lease Expenses |
|
Lease |
|
|
Total |
|
|
Lease |
|
|
Lease |
|
|
Total |
|
Operating Leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease Costs |
|
$ |
10,800 |
|
|
$ |
10,800 |
|
|
$ |
18,672 |
|
|
$ |
5,400 |
|
|
$ |
24,072 |
|
|
Schedule of Other Information Related to Leases |
Other
information as of June 30, 2025 related to leases is presented below:
Schedule of Other Information Related to Leases
|
|
2024 Baltimore |
|
|
|
|
Other Information |
|
Lease |
|
|
Total |
|
Operating Leases |
|
|
|
|
|
|
|
|
Operating cash used |
|
$ |
10,800 |
|
|
$ |
10,800 |
|
Average remaining lease term |
|
|
- |
|
|
|
- |
|
Average discount rate |
|
|
10.0 |
% |
|
|
10.0 |
% |
|
Schedule of Anti-dilutive Securities Excluded from Computation of Earnings Per Share |
For the three and six months ended June 30, 2025 and 2024, the following securities are excluded from the calculation of weighted average dilutive Common Stock because
their inclusion would have been anti-dilutive.
Schedule
of Anti-dilutive Securities Excluded from Computation of Earnings Per Share
|
|
2025 |
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
For
the Three Months Ended
June 30, |
|
|
For the Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Stock Options |
|
|
281,504 |
|
|
|
85,226 |
|
|
|
281,504 |
|
|
|
85,226 |
|
Unvested Restricted Stock Units |
|
|
48,334 |
|
|
|
48,668 |
|
|
|
48,334
|
|
|
|
48,668
|
|
Warrants to purchase Common Stock |
|
|
234,930,021 |
|
|
|
23,895,139 |
|
|
|
234,930,021
|
|
|
|
23,895,139
|
|
Series C Convertible Preferred Stock Warrants |
|
|
- |
|
|
|
918 |
|
|
|
-
|
|
|
|
918
|
|
Series D Convertible Preferred Stock |
|
|
1,217 |
|
|
|
1,217 |
|
|
|
1,217 |
|
|
|
1,217 |
|
Series F Convertible Preferred Stock |
|
|
23,919,214 |
|
|
|
2,574,339 |
|
|
|
12,038,462 |
|
|
|
2,574,339 |
|
Series F-1 Convertible Preferred Stock |
|
|
11,271,834 |
|
|
|
2,780,837 |
|
|
|
5,673,077 |
|
|
|
2,780,837 |
|
Series G Convertible Preferred Stock |
|
|
47,691,048 |
|
|
|
4,928,414 |
|
|
|
24,002,747 |
|
|
|
4,928,414 |
|
Total potentially dilutive
shares |
|
|
318,143,172 |
|
|
|
34,314,758 |
|
|
|
276,975,362 |
|
|
|
34,314,758 |
|
|