XML 15 R7.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Cash flows from operating activities    
Net (loss) $ (2,648,017) $ (4,490,950)
Adjustments to reconcile net (loss) to net cash used in operation activities:    
Depreciation and amortization 79,809 69,705
Share-based compensation 219,162 724,627
Amortization of deferred issuance costs 28,520 0
Change in fair value of warrants and derivative 11,800 0
Non-cash interest related to bridge funding 14,346 0
Loss on disposal of furniture and equipment 0 1,886
Interest conversion discount settled in equity 0 1,299,508
Change in assets and liabilities    
Accounts receivable 1,414 1,243
Prepaids and other current assets 33,287 (448,434)
Accounts payable 57,914 119,072
Accrued and other liabilities 241,110 (193,320)
Accrued interest on promissory and convertible notes 200,712
Net cash (used in) operations (1,960,653) (2,715,951)
Cash flows from investing activities    
Intangible assets - Patents (72,634) (121,957)
Proceeds from sale of furniture 0 1,000
Net cash (used in) investing activities (72,634) (120,957)
Cash flows from financing activities    
Proceeds from bridge funding 1,250,000 0
IPO/bridge funding issuance costs (85,000) (365,060)
Repayment of promissory notes 0 (2,000,000)
Issuance of common stock and warrants related to IPO, net deductions 0 8,552,318
Proceeds from sale of Series A preferred stock 1,000 0
Redemption of Series A Preferred stock (1,000) 0
Net cash provided by financing activities 1,165,000 6,187,258
Net cash increase (decrease) for period (868,287) 3,350,350
Cash and restricted cash, beginning of period 1,482,806 452,530
Cash and restricted cash, end of period 614,518 3,802,880
Non- cash activities    
Dividends accrued on preferred shares 0 415,523
Conversion of preferred stock to common stock 0 25,754,379
Conversion of preferred stock dividends to common stock 0 4,272,421
Conversion of accrued interest on promissory notes to common stock and warrants 0 1,856,438
Issuance of underwriter's warrants related to IPO 0 199,246
Designation of prepaid expenses to IPO issuance costs 0 165,403
Fair value of warrants and derivative related to bridge funding 742,988 0
Issuance of commitment shares related to bridge funding 175,619 0
Accrued debt issuance costs related to bridge funding 118,575
Issuance of warrants related to bridge funding 37,500
Original issuance discount (15%) related to bridge funding $ 187,500