XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows From Operating Activities:    
Net loss $ (1,275,406) $ (1,691,567)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities (5,800)
Non-cash interest expense - warrants (74,315) (46,131)
Stock-based compensation:    
Stock-based compensation   328,905
Changes in operating assets and liabilities:    
Prepaid expenses 80,377 79,338
Other current assets 10,025 8,434
Accounts payable 415,350 506,867
Accrued compensation 58,870 27,862
Net Cash Used In Operating Activities (173,852) (309,613)
Cash Flows From Financing Activities:    
Proceeds from issuance of Series B Convertible Preferred Stock and warrants 25,000
Repayment of financing liability (20,000)
Net Cash Provided By Financing Activities 151,672 219,960
Net Decrease In Cash (22,180) (89,653)
Cash - Beginning of Period 22,203 222,665
Cash - End of Period 23 133,012
Supplemental Disclosures of Cash Flow Information:    
Interest
Income taxes 945
Non-cash investing and financing activities:    
Issuance of warrants in connection with the issuance of notes payable 21,202
Accrual of warrant obligations in connection with issuance of convertible notes payable 6,666 40,167
Common stock issued in satisfaction of accrued compensation (45,000)
Conversion of accrued expenses into note principal 413,018
Accrual of earned preferred stock dividends (326,665) (297,517)
Conversion of convertible notes payable and accrued interest into Series C Preferred Stock and common stock 104,910 52,060
Issuance of warrants in connection with issuance of Series B Preferred Stock 3,200
Issuance of embedded derivative liabilities in connection with issuance of Series B Preferred Stock 1,900
Common Stock [Member]    
Stock-based compensation:    
Stock-based compensation 262,351 330,000
Warrant [Member]    
Stock-based compensation:    
Stock-based compensation 26,544 (1,095)
Nonrelated Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 4,954 35,721
Changes in operating assets and liabilities:    
Accrued expenses 96,273 139,948
Accrued interest 32,738 77,252
Cash Flows From Financing Activities:    
Proceeds from issuance of convertible notes payable 219,960
Related Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 1,002 104,527
Changes in operating assets and liabilities:    
Accrued expenses 14,500 14,500
Accrued interest 178,685 104,731
Cash Flows From Financing Activities:    
Proceeds from issuance of convertible notes payable $ 146,672