XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 4,387,198 $ 5,478,113
Research and development tax incentive receivable 400,881 433,852
Prepaid assets and other current assets 1,092,096 1,678,353
Total current assets 5,880,175 7,590,318
Operating lease right-of-use asset, net 78,924 119,529
Property and equipment, net 1,759,611 1,999,781
Investment in Vaxanix 1,776,746
Note receivable - Augmenta 2,310,000
Other assets 7,688
Total assets 9,495,456 12,027,316
Current liabilities:    
Accounts payable 1,358,876 958,442
Accrued liabilities 2,160,140 1,285,586
Deferred research grant revenue 25,000 101,000
Current portion of operating lease liability 74,124 83,512
Total current liabilities 3,618,140 2,428,540
Operating lease liability, net of current portion 31,742
Total liabilities 3,618,140 2,460,282
Commitments and contingencies (see Note 5)
Stockholders’ equity:    
Common stock; $0.001 par value, 180,000,000 shares authorized; 3,245,610 and 2,370,000 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively 3,246 2,370
Additional paid-in capital 134,604,851 128,044,509
Accumulated other comprehensive loss (184,763) (148,192)
Accumulated deficit (128,546,018) (118,331,653)
Total stockholders’ equity 5,877,316 9,567,034
Total liabilities and stockholders’ equity $ 9,495,456 $ 12,027,316