XML 30 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash Flows From Operating Activities:      
Net loss $ (11,946,078) $ (2,861,435) $ (5,447,145)
Adjustments to reconcile net loss to net cash used in operating activities:      
Periodic pension costs 47,183 (4,258) 20,085
Depreciation expense 10,050
Provision of doubtful accounts 77,714
Amortization of debt discounts 41,611 72,188 755,555
Loss on conversion of debt 364,950
Changes in operating assets and liabilities:      
Prepaid expenses and other current assets (188,954) (3,477) (16,038)
Other receivables, net - related parties (21,804) (13,482) 1,000
Accounts payable (2,269,460) 1,497,123 1,378,545
Interest payable (313,342) 137,826 67,159
Deferred revenues   2,499,969
Other accrued liabilities (372,964) 446,129 185,911
Net cash used in operating activities (14,936,044) (729,386) (190,009)
Investing Activities:      
Purchases of property and equipment (39,560)
Net cash used in investing activities (39,560)
Cash Flows From Financing Activities:      
Proceeds from the issuance of common shares in initial public offering, net 11,001,569
Proceeds from the issuance of warrants 6,742,638
Exercise of warrants 1,149,550
Proceeds from bridge loan 108,610
Payment on Swiss government loan (277,537)
Payment on second credit facility (150,000)
Payment on convertible loans (420,020)
Payment on convertible loans – related party (111,730)
Payment on bridge loan (670,380)
Payment of shareholder loans (583,443)
Proceeds from the issuance of common shares in equity transactions, net 3,548,582
Proceeds from convertible loans   249,306 154,890
Proceeds from convertible loan – related party   113,130  
Proceeds from Swiss government loan   262,137  
Proceeds from Bridge loan   565,650  
Proceeds from convertible promissory notes – related parties   512,800
Deferred offering costs   (686,701) (260,211)
Net cash provided by financing activities 20,337,839 503,522 407,479
Effect of exchange rate on cash and cash equivalents (24,744) 99,308 (3,881)
Change in cash and cash equivalents 5,337,491 (126,556) 213,589
Cash and cash equivalents at the beginning of period 93,711 220,267 6,678
Cash and cash equivalents at the end of period 5,431,202 93,711 220,267
Supplemental disclosure of non-cash investing and financing activities:      
Cash paid for interest 339,932    
Deferred financing costs transferred to additional paid in capital 946,912    
Issuance of common shares to consultant for payment of expenses 50,000    
Issuance of common shares to Yorkville for partial payment of commitment fees 59,455    
Debt discount on convertible loans   39,496  
Debt discount on convertible loan – related party   $ 30,030  
Issuance of common shares for settlement of related party credit facilities   8,023,200
Debt discount on related party loans   8,540
Proceeds from convertible loans in transit     $ 61,956