XML 19 R7.htm IDEA: XBRL DOCUMENT v3.24.2
Statements of Cash Flows (Unaudited) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Cash flows from operating activities:    
Net Income (Loss) $ (6,605,208) $ (6,354,290)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 27,892 26,915
Amortization of debt discounts and deferred financing costs 103,595 61,381
Operating Lease, Right-of-Use Asset, Periodic Reduction 67,241 108,538
Stock-based compensation 405,025 248,307
Warrants issued to non-employees 335,633 171,326
Issuance of Common Stock for consulting services 100,000  
Gain on settled accounts payable   (101,200)
Changes in current assets and liabilities:    
Accounts receivable   2,321
Inventory 47,180 (2,220)
Prepaid and other current assets 236,932 385,773
Deferred offering costs (517,067) 60,432
Accounts payable (183,186) 37,824
Accrued liabilities (58,690) (310,146)
Lease liability, operating lease (29,532) (108,538)
Net cash used in operating activities (6,070,185) (5,773,577)
Cash flows from investing activities:    
Purchase of property and equipment (64,455) (18,308)
Acquisition of intellectual property - intangibles (60,816)  
Net cash used in investing activities (125,271) (18,308)
Cash flows from financing activities:    
Issuance of Common Stock in IPO, net of fees   5,194,740
Issuance of warrants in IPO   17,250
Issuance of Common Stock for exercise of pre-funded warrants   14
Issuance of Common Stock for bridge warrant exercises   1,141,023
Issuance of Common Stock under equity line, net of offering costs   429,325
Issuance of pre-funded warrants for bridge warrant exercises   150,000
Issuance of Common Stock, net of fees 10,300,013  
Proceeds from shareholder note, net 334,249  
Principal repayments of finance lease obligations (291,625) (398,260)
Net cash provided by investing activities 10,342,637 6,534,092
Net change in cash and cash equivalents during the period 4,147,181 742,207
Cash and cash equivalents, beginning of period 1,660,467 918,260
Cash and cash equivalents, end of period 5,807,648 1,660,467
SUPPLEMENTAL DISCLOSURES OF NON-CASH TRANSACTIONS:    
Issuance of Common Stock for $1.5M Note conversions   1,500,000
Issuance of Common Stock for Bridge Note and accrued interest conversions   3,618,704
Issuance of Common Stock for Series A and B Preferred Stock conversions   703
Issuance of Common Stock for Series C Preferred conversions   348
Issuance of Series C Preferred Stock for $130K Note conversion   130,000
Issuance of Common Stock for cashless bridge warrant exercises   31
Issuance of Common Stock warrants in payment of payables   171,326
Issuance of Common Stock as consideration for note conversions 1,022,850  
Issuance of Common Stock as consideration for acquired intangible assets 1,528,431  
Warrants issued as underwriter compensation   39,953
Financed insurance premiums $ 277,176 445,636
Operating lease assets obtained in exchange for lease obligations   $ 549,227