XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 2,606,502 $ 5,478,113
Research and development tax incentive receivable 309,825 433,852
Prepaid assets and other current assets 592,142 1,678,353
Total current assets 3,508,469 7,590,318
Operating lease right-of-use asset, net 57,990 119,529
Property and equipment, net 1,639,526 1,999,781
Investment in Vaxanix 1,776,746
Note receivable - Augmenta 2,310,000
Other assets 95,322 7,688
Total assets 7,078,053 12,027,316
Current liabilities:    
Accounts payable 1,644,361 958,442
Accrued liabilities 1,993,355 1,285,586
Deferred research grant revenue 250,698 101,000
Current portion of operating lease liability 52,403 83,512
Total current liabilities 3,940,817 2,428,540
Operating lease liability, net of current portion 31,742
Total liabilities 3,940,817 2,460,282
Commitments and contingencies
Stockholders’ equity:    
Common stock; $0.001 par value, 180,000,000 shares authorized; 3,538,248 and 2,370,000 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively 3,538 2,370
Additional paid-in capital 135,391,296 128,044,509
Accumulated other comprehensive loss (166,647) (148,192)
Accumulated deficit (132,090,951) (118,331,653)
Total stockholders’ equity 3,137,236 9,567,034
Total liabilities and stockholders’ equity $ 7,078,053 $ 12,027,316