XML 31 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:    
Net Loss $ (18,494,769) $ (44,303,295)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 1,133,539
Depreciation and amortization 120,545 89,108
Unrealized gain on marketable securities (33,665)
Stock-based compenation 12,612,862 23,108,955
Shares issued in settlement of litigation 21,000
Loss on extinguishment of note payables, net 16,180,056
Gain on PPP loan forgiveness (250,000)
Non-cash lease expense 160,122 116,044
Changes in operating assets and liabilities:    
Accounts receivable (11,000) 12,000
Prepaid assets and other current assets 73,099 (330,774)
Accounts payable 120,075 (68,024)
Accrued expenses and other current liabilities (4,898) 812,673
Lease liability (163,132) (101,190)
Net cash used in operating activities (5,870,761) (3,329,908)
Cash flows from investing activities:    
Purchase of marketable securities (13,039,166)
Purchase of intangible assets (175,000)
Purchases of equipment (265,223) (30,658)
Net cash used in investing activities (13,479,389) (30,658)
Cash flows from financing activities:    
Proceeds from sale of units in public offering, net 21,072,683
Proceeds from notes payable
Proceeds from PPP Loan 250,000
Net cash provided by financing activities 21,322,683
Net (decrease) increase in cash and cash equivalents (19,350,150) 17,962,117
Cash and cash equivalents - beginning of year 21,026,727 3,064,610
Cash and cash equivalents  - end of year 1,676,577 21,026,727
Non-cash investing and financing activities:    
Shares issued in exchange for notes payable and accrued interest 317,376
Accrued expense exchanged for converitble notes 715,303
Bifurcated embedded conversion options and warrants recorded as derivative liability and debt discount 166,404
Convertible debt and accrued interest exchanged for common and preferred shares and warrants in public offering 10,046,897
Accrued DIP expenses exchanged for convertible notes 698,901
Warrants issued as consideration for intangible assets $ 117,030