XML 18 R8.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 $ (9,296,948) $ (3,488,298)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 156,598 145,719
Stock-based compensation expense 433,004 68,458
Amortization of right-of-use assets 149,770
Impairment of property and equipment 237,309
Loss on disposal of property and equipment 137
Issuance of warrants for service 180,339
Gain on forgiveness of note payable, Paycheck Protection Program (5,000)
Non-cash interest expense 227,007
Gain on revaluation of derivative warrant liability (9,676)
Changes in operating assets and liabilities:    
Inventory 84,762
Prepaid expenses and other current assets (40,772) (1,551,637)
Non-current assets (14,192) (21,019)
Accounts payable 298,881 (79,150)
Due to related party (2,000) (123,102)
Accrued expenses 336,620 204,839
Net cash used in operating activities (7,741,593) (4,366,758)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (1,199,270) (23,947)
Net cash used in investing activities (1,199,270) (23,947)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payments of principal on notes payable (289,617)
Payments of convertible debenture issuance costs (562,842)
Proceeds from initial public offering, net of offering costs 18,855,879
Proceeds from issuance of convertible debentures 4,500,000
Payments on note payable, Paycheck Protection Program (9,000)
Proceeds from exercise of common stock warrants 9,079
Payments of deferred offering costs (20,000)
Payment of finance lease (801)
Proceeds from exercise of stock options 28,876 22,623
Net cash provided by financing activities 8,075 22,526,122
(Decrease) increase in cash and cash equivalents (8,932,788) 18,135,417
Cash and cash equivalents, beginning of year 19,047,778 912,361
Cash and cash equivalents, end of year 10,114,990 19,047,778
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION AND NON-CASH FINANCING ACTIVITIES    
Interest paid 364 150,228
Exercise of warrants through debt principal conversion 132,383
Conversion of convertible debentures into preferred stock 4,500,000
Conversion of preferred stock into common stock 8,505,982
Conversion of amended 2017 convertible notes 580,000
Reclassification of derivative warrant liability into additional paid-in capital 145,953
Fair value of warrants issued to placement agent in relation to the Convertible debentures 166,816
Fair value of warrants for common stock issued for services 180,339
Fair value of warrants issued to underwriters 2,939,327
Liabilities incurred for the purchase of property and equipment 41,159
Series A redeemable, convertible preferred stock    
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION AND NON-CASH FINANCING ACTIVITIES    
Accretion of Series redeemable, convertible preferred stock dividend 17,667
Accretion of Series A redeemable, convertible preferred stock issuance costs and fair value adjustment 56,245
Series B redeemable, convertible preferred stock    
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION AND NON-CASH FINANCING ACTIVITIES    
Accretion of Series redeemable, convertible preferred stock dividend 31,258
Accretion of Series redeemable, convertible preferred stock issuance costs 2,736
Series C redeemable, convertible preferred stock    
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION AND NON-CASH FINANCING ACTIVITIES    
Accretion of Series redeemable, convertible preferred stock dividend 16,727
Accretion of Series redeemable, convertible preferred stock issuance costs $ 3,234