XML 15 R7.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Statement of Cash Flows [Abstract]    
Net loss $ (38,593,700) $ (27,898,847)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 52,181 8,998
Amortization of intangibles 3,248,495
Stock based compensation 13,885,913 10,203,853
Warrant expense   10,715,799
Accrual of debt discount 132,998  
Changes in operating assets and liabilities (net of amounts acquired)    
Accounts receivable (12,774)
Prepaid expenses 274,807 (442,224)
Accounts payable 218,574 98,164
Accrued expenses 3,106,955 487,828
Dividends payable 102,390
Other current liabilities (3,385) 3,385
Operating lease payments 30,178  
CASH USED IN OPERATING ACTIVITIES (17,557,368) (6,823,044)
CASH FLOWS FROM INVESTING ACTIVITIES    
Fixed Assets – Computer Software and Equipment (869,687) (19,391)
Other Assets – Security Deposits 40,606 (3,109)
Other Current Assets (42,105)
Net cash used for QPhoton merger (1,356,071)  
CASH USED IN INVESTING ACTIVITIES (2,227,257) (22,500)
CASH FLOWS FROM FINANCING ACTIVITIES    
Term Loans 8,035,684
PPP loan forgiveness (218,371)
Preferred stock conversion 47,723  
Preferred stock OID accrual 271,027
Proceeds from stock issuance 8,606,250
CASH PROVIDED BY FINANCING ACTIVITIES 8,354,434 8,387,879
Net increase (decrease) in cash (11,430,191) 1,542,335
Cash, beginning of period 16,738,657 15,196,322
Cash, end of period 5,308,466 16,738,657
SUPPLEMENTAL DISCLOSURES    
Cash paid for interest
Cash paid for income taxes
NON-CASH INVESTING ACTIVITIES    
Lease right to use asset (1,302,851) $ (18,084)
NON-CASH FINANCING ACTIVITIES    
Common stock, preferred stock and warrants issued in connection with QPhoton, Inc. merger $ 83,083,867