v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash Flows From Operating Activities:    
Net loss $ (603,084) $ (339,432)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt issuance costs and discounts 53,722 26,666
Change in fair value of derivative liabilities 6,312 133
Gain on extinguishment of debt (326,345)
Changes in operating assets and liabilities:    
Prepaid expenses (468,321)  
Accounts payable - trade (688,124) 277,900
Accrued expenses (268,226) (67,859)
Accrued interest - related party (4,746)
Accrued interest 18,936 12,897
Net Cash Used In Operating Activities (2,279,876) (89,695)
Cash Flows From Financing Activities:    
Proceeds from issuance of notes payable 90,000
Repayment of notes payable- related party (275,000)
Proceeds from issuance of common stock and warrants in private placement 6,161,505
Payment of issuance costs related to private placement (1,266,485)
Net Cash Provided By Financing Activities 4,620,020 90,000
Net Increase In Cash and Cash Equivalents 2,340,144 305
Cash and Cash Equivalents - Beginning of Period 34,085 4,754
Cash and Cash Equivalents - End of Period 2,374,229 5,059
Supplemental Disclosures of Cash Flow Information:    
Interest 9,584
Income taxes
Non-cash investing and financing activities:    
Recapitalization of Unite Acquisition 1 Corp. accumulated deficit at time of the exchange (279,746)
Common stock cancelled at the time of the exchange 175
Convertible notes and accrued interest converted into common stock 1,653,811
Forgiveness of accrued consulting fees by related parties $ 345,900

Source

10-Q PDF XBRL Zip