v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows From Operating Activities    
Net Loss $ (11,850,118) $ (11,121,520)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 782 222
Non-cash lease expense for right-of-use assets 87,184 81,530
Stock-based compensation 629,514 1,060,339
Warrants issued for consulting services 1,310,875
Net changes in operating assets and liabilities:    
Prepaid expenses and other (1,030,436) 956,834
Operating lease liability (83,649) (78,896)
Accounts payable 569,263 (15,931)
Due from related parties (39) (12)
Accrued expenses 432,457 (256,787)
Net cash used in operating activities (11,245,042) (8,063,346)
Cash Flows From Investing Activities    
Purchase of property and equipment (3,244) (2,776)
Net cash used in investing activities (3,244) (2,776)
Cash Flows From Financing Activities    
Net proceeds from issuance of stock 7,763,079 6,321,470
Shares withheld to pay taxes on stock-based compensation (15,902)
Settlement of stock award (8,561) (52,746)
Payment of finance lease obligation (5,202)
Net cash provided by financing activities 7,733,414 6,268,724
Net Decrease in Cash and Cash Equivalents (3,514,872) (1,797,398)
Cash and Cash Equivalents - Beginning of Year 4,706,197 6,503,595
Cash and Cash Equivalents - End of Year 1,191,325 4,706,197
Supplemental Cash Flow Information:    
Cash paid for interest (1,204)
Cash paid for income taxes
Non-Cash Financing Activities    
Issuance of 5,000 shares of common stock in connection with a licensing agreement which had previously been recorded as a due to licensor 189,000
Right-of-use asset obtained in exchange for financing lease liability 11,804
Financing lease liability (11,804)
Net

Source