XML 16 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities:    
Net loss $ (12,494,260) $ (10,784,802)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 181,745 215,437
Share-based compensation 2,673,997 1,810,226
Loss on disposal of assets 169,800  
Gain on deconsolidation   (185,351)
Gain on forgiveness of liability   (1,788,204)
Change in fair value of related party note 154,832 638,046
Interest accrued on related party note 100,000 79,444
Changes in operating assets and liabilities:    
Prepaid expenses (29,788) (194,173)
Accounts payable 689,710 (1,182,414)
Accrued liabilities and other current liabilities 720,196 (393,771)
Other operating assets and liabilities 1,908,600 2,230,086
Net cash used in operating activities (5,925,168) (9,555,476)
Cash flows from financing activities:    
Net proceeds from sale of equity 14,454,941  
Proceeds from issuance of related party note   5,000,000
Proceeds from sale of shares in private placement   5,800,000
Purchase of treasury shares to satisfy tax withholdings (173,353)  
Proceeds from employee stock purchases and option exercises 440,309 19,986
Net cash provided by financing activities 14,721,897 10,819,986
Effect of exchange rate changes on cash (13,429) (54,699)
Net increase in cash and cash equivalents 8,783,300 1,209,811
Cash and cash equivalents, beginning of period 4,577,040 3,367,229
Cash and cash equivalents, end of period 13,360,340 4,577,040
Supplemental cash flow information:    
Cash paid for interest 9,516 13,135
Supplemental disclosures - non-cash activities:    
Issuance of stock options for payment of certain employee bonuses   1,031,908
Insurance financing agreement 257,164 172,000
Issuance of related party note (Note 10)   $ 792,878
Employee Bonus    
Supplemental disclosures - non-cash activities:    
Issuance of common stock, $0.00001 par value, for payment of employee bonuses $ 370,575