XML 22 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss $ (8,722,039) $ (8,807,496)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Finance charge associated with debt issuance cost 0 882,049
Depreciation and amortization 2,050,399 1,840,837
Share-based compensation expense 736,797 1,025,420
Change in fair value of warrants 632,388 (0)
Amortization of ROU asset 21,054 0
Change in assets and liabilities:    
Accounts receivable 141 (357)
Prepaid assets 4,941 (2,802)
Other current assets (2,886) (7,150)
Accounts payable and accrued liabilities 199,882 565,292
Lease liabilities (13,820) 0
Net cash used in operating activities (5,093,143) (4,504,207)
Cash flows from investing activities:    
Purchase of property and equipment (12,198) (2,409)
Software capitalization (992,147) (1,029,157)
Net cash used in investing activities (1,004,345) (1,031,566)
Cash flows from financing activities:    
Offering costs in connection with the issuance of preferred shares (192,135) 0
Net settlement of share-based compensation liability (31,112) (87,628)
Proceeds from related party debt, net of original issue discount 0 750,000
Repayments of related party debt (2,750,000) 0
Proceeds from issuance of preferred shares, net of issuance costs 2,238,575 0
Net settlement related to restricted stock units 12,896 0
Proceeds from issuance of common shares, net of issuance costs 8,721,027 4,016,523
Net cash provided by financing activities 7,999,251 4,678,895
Net decrease in cash 1,901,763 (856,878)
Cash, beginning of year 804,556 1,661,434
Cash and restricted cash, end of period 2,706,319 804,556
Supplemental disclosures of cash flow information:    
Cash paid for interest 1,045 6,000
Cash paid for taxes 0 0
Supplemental disclosures of non-cash activity:    
Reclassification of deferred offering costs 64,993 52,637
Capitalized dividends 163,068 0
Original issue discount and issuance of warrants on related party debt 0 458,004
Issuance of warrants in connection with related party notes 911,384 0
Right of use asset and assumption of operating lease liability $ 95,311 $ 0