|
Q2 FY2026
As of Jun 30, 2026
|
Q1 FY2026
As of Mar 31, 2026
|
Q4 FY2025
As of Dec 31, 2025
|
Q3 FY2025
As of Sep 30, 2025
|
Q4 FY2024
As of Dec 31, 2024
|
Q2 FY2025
As of Jun 30, 2025
|
Q1 FY2025
As of Mar 31, 2025
|
Q4 FY2023
As of Dec 31, 2023
|
Q1 FY2024
As of Mar 31, 2024
|
Q3 FY2023
As of Sep 30, 2023
|
Q2 FY2023
As of Jun 30, 2023
|
Q1 FY2023
As of Mar 31, 2023
|
Q4 FY2022
As of Dec 31, 2022
|
Q3 FY2022
As of Sep 30, 2022
|
Q2 FY2022
As of Jun 30, 2022
|
Q1 FY2022
As of Mar 31, 2022
|
Q4 FY2021
As of Dec 31, 2021
|
Q3 FY2021
As of Sep 30, 2021
|
Q2 FY2021
As of Jun 30, 2021
|
Q1 FY2021
As of Mar 31, 2021
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash | ||||||||||||||||||||
| Accounts receivable | ||||||||||||||||||||
| Assets | ||||||||||||||||||||
| Cash | ||||||||||||||||||||
| Prepaid expenses | ||||||||||||||||||||
| Total current assets | ||||||||||||||||||||
| Developed Technology, net amortization | ||||||||||||||||||||
| Mineral rights | ||||||||||||||||||||
| Goodwill | ||||||||||||||||||||
| Total other assets | ||||||||||||||||||||
| Developed technology and exclusive licenses net amortization | ||||||||||||||||||||
| Intangible asset, net | ||||||||||||||||||||
| Right-of-use asset - related party | ||||||||||||||||||||
| Total assets | ||||||||||||||||||||
| Liabilities and stockholders’ deficit | ||||||||||||||||||||
| Accounts payable | ||||||||||||||||||||
| Accounts payable - related parties | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total accounts payable - related parties | ||||||||||||||||||||
| Accrued expenses | ||||||||||||||||||||
| Accrued expenses - related parties | ||||||||||||||||||||
| Senior secured convertible promissory note, related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Accrued interest | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total accrued interest | ||||||||||||||||||||
| Accrued interest - related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total accrued interest - related party | ||||||||||||||||||||
| Promissory note | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total promissory note | ||||||||||||||||||||
| Operating lease liability - related party | ||||||||||||||||||||
| Convertible promissory notes - related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Convertible promissory note payable, related party | ||||||||||||||||||||
| Total current liabilities | ||||||||||||||||||||
| Operating lease liability - related party, non-current | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total operating lease liability - related party, non-current | ||||||||||||||||||||
| Total liabilities | ||||||||||||||||||||
| Preferred stock, 110,000,000 shares authorized: | ||||||||||||||||||||
| Series A Preferred Stock | ||||||||||||||||||||
| Total preferred stock, 110,000,000 shares authorized: | ||||||||||||||||||||
| Series A preferred stock, $0.001 par value; 10,000,000 shares issued and outstanding as of June 30, 2026 and December 31, 2025; liquidation preference of $10,000,000 | ||||||||||||||||||||
| Series A Preferred Stock | ||||||||||||||||||||
| Total series A preferred stock, $0.001 par value; 10,000,000 shares issued and outstanding as of June 30, 2026 and December 31, 2025; liquidation preference of $10,000,000 | ||||||||||||||||||||
| Stockholders’ deficit: | ||||||||||||||||||||
| Common stock, $0.001 par value, 1,000,000,000 shares authorized: 14,101,318 and 14,099,393 issued and outstanding as of June 30, 2026 and December 31, 2025, respectively. | ||||||||||||||||||||
| Additional paid-in capital | ||||||||||||||||||||
| Accumulated deficit | ||||||||||||||||||||
| Total stockholders’ deficit | ||||||||||||||||||||
| Total liabilities and stockholders’ deficit | ||||||||||||||||||||
Loading...