XML 38 R6.htm IDEA: XBRL DOCUMENT v3.22.4
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:    
Net loss $ (6,843,399) $ (2,343,893)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 42,470  
Share-based compensation expense 185,996 45,444
Loss on sale of equipment 3,082  
Change in fair value of derivative liabilities 867,000 1,208,000
Non-cash interest expense 39,471 272,864
Change in fair value of warrant liability 6,109 14,852
Due to related parties (35,685)  
Changes in assets and liabilities:    
Prepaid expenses and other current assets (1,903,114) (3,199)
Accounts payable and accrued expenses 2,285,059 191,253
Deferred grant income 30,528  
Accrued interest on convertible promissory notes 55,598 121,709
Net cash used in operating activities (5,266,885) (492,971)
Cash flows from investing activities:    
Purchase of equipment (254,820)  
Proceeds from sale of equipment 3,000  
Net cash used in investing activities (251,820)  
Cash flows from financing activities:    
Proceeds from initial public offering (IPO) of common stock, net of offering costs 26,335,100  
Proceeds from convertible promissory notes   1,190,000
Proceeds from escrow for warrant exercise advances 29,267  
Proceeds from subscription receivable 13,125  
Payments of deferred offering costs - additions (860,943) (73,484)
Net cash provided by (used in) financing activities 25,516,549 1,116,516
Net change in cash 19,997,844 623,545
Cash, beginning of period 828,016 204,471
Cash, end of period 20,825,860 828,016
Supplemental disclosure of cash flows    
Interest 17,870  
Supplemental disclosure of non-cash investing and financing activities    
Accrued interest on subscriptions receivable 362 491
Debt discounts associated with derivative liabilities of convertible promissory notes   304,000
Deferred offering costs included in accounts payable and accrued expenses   $ 150,669
Conversion of convertible promissory notes, including embedded derivative, to common stock 4,991,431  
Deferred offering costs adjusted into additional paid-in capital in connection with IPO 73,484  
Fair value of warrant liability associated with warrant exercise 35,485  
Underwriting discounts and commissions paid from gross proceeds of IPO $ 2,414,900