XML 64 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Interim Condensed Statements of Cash Flows - USD ($)
 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Operating Activities:    
Net loss $ (2,220,671) $ (2,035,834)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 1,986 5,704
Share-based compensation expense 46,248 58,570
Periodic pension costs 40,850
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets (403,354) 687,545
Accounts payable 505,566 (49,249)
Interest payable 86,985
Other accrued liabilities (3,576) (325,069)
Net cash used in operating activities (2,073,801) (1,530,498)
Financing Activities:    
Proceeds from the issuance of common shares in private placement, net 3,300,000 1,380,291
Proceeds from exercise of common share warrants 180,782
Payments on notes payable (194,715)
Net cash provided by financing activities 3,480,782 1,185,576
Change in cash and cash equivalents 1,406,981 (344,922)
Cash and cash equivalents at the beginning of period 1,665,395 897,680
Cash and cash equivalents at the end of period 3,072,376 552,758
Supplemental disclosure of non-cash and financing activities:    
Issuance of note payable for prepaid insurance 396,000
Pre-funded warrant issued as a deferred offering cost 296,154
Deemed dividends on make whole shares and warrants 1,845,839
Issuance of pre-funded preferred shares in private placement offerings, net 11,799
Conversion of preferred participation certificates into common shares 6,966
Accrued dividends on preferred shares $ 126,367