XML 16 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flows From Operating Activities:    
Net loss $ (4,181,335) $ (4,271,309)
Adjustments to reconcile net loss to net cash used in operating activities:    
Gain on extinguishment of note payable (17,893) (41,920)
Non-cash interest expense - warrants 72,473 28,695
Warrant modification expense 1,100
Stock-based compensation:    
Stock-based compensation 309,297 404,978
Changes in operating assets and liabilities:    
Prepaid expenses 241,125 243,300
Other current assets 11,675 19,605
Accounts payable 569,076 900,538
Accrued compensation 126,920 25,147
Net Cash Used In Operating Activities (1,935,836) (1,625,601)
Cash Flows From Financing Activities:    
Proceeds from issuance of common stock and warrants 415,625
Proceeds from issuance of Series B Convertible Preferred Stock and warrants 776,001
Repayment of financing liability (48,548) (191,460)
Net Cash Provided By Financing Activities 1,936,625 1,405,518
Net Increase (Decrease) In Cash 789 (220,083)
Cash - Beginning of Period 22,203 222,665
Cash - End of Period 22,992 2,582
Supplemental Disclosures of Cash Flow Information:    
Interest
Income taxes 949
Non-cash investing and financing activities:    
Common stock issued in satisfaction of accrued compensation (45,000)
Common stock issued in connection with payment of Series A, B, and C Convertible Preferred Stock dividends in-kind 677,982 602,102
Financing of Director and Officer insurance 321,500 321,500
Conversion of Series C Convertible Preferred Stock into common stock 400
Conversion of accrued expenses into note principal 413,018
Accrual of warrant obligations in connection with issuance of notes payable 40,167
Warrants issued in satisfaction of accrued warrant obligation (40,167)
Issuance of warrants in connection with the issuance of notes payable 200,404 141,672
Issuance of warrants in connection with the exchange of notes payable 12,107
Accrual of earned preferred stock dividends (1,017,520) (907,516)
Conversion of convertible notes payable and accrued interest into Series C Preferred Stock and common stock 104,910 546,194
Issuance of warrants in connection with issuance of Series B Preferred Stock 103,900
Issuance of embedded derivative liabilities in connection with issuance of Series B Preferred Stock 62,600
Issuance of embedded derivative liabilities in connection with issuance of Series C Preferred Stock 1,700
Extinguishment of note payable for common stock 58,080
Common Stock [Member]    
Stock-based compensation:    
Stock-based compensation 272,493 341,269
Warrant [Member]    
Stock-based compensation:    
Stock-based compensation 36,804 63,709
Nonrelated Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Interest expense - amortization of debt discount 112,218 107,487
Change in fair value of derivative liabilities 50,034
Changes in operating assets and liabilities:    
Accrued expenses (72,095) 53,697
Accrued interest 108,716 165,030
Cash Flows From Financing Activities:    
Proceeds from issuance of convertible notes payable 919,960
Proceeds from issuance of notes payable 250,000
Proceeds from advances payable 59,375
Repayment of notes payable (6,250)
Related Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Interest expense - amortization of debt discount 111,434 254,205
Change in fair value of derivative liabilities 31,570
Changes in operating assets and liabilities:    
Accrued expenses 43,500 43,500
Accrued interest 546,349 441,446
Cash Flows From Financing Activities:    
Proceeds from issuance of convertible notes payable 146,672 677,018
Proceeds from issuance of notes payable 250,000
Proceeds from advances payable 100,000
Repayment of notes payable $ (6,250)