XML 35 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities    
Net loss $ (12,825,917) $ (13,088,717)
Adjustment to reconcile net loss to net cash used in operating activities    
Share-based compensation 275,418 560,060
Depreciation 144,045 151,873
Impairment loss on operating right-of-use asset 3,513,999 0
Loss on disposal of equipment 79,495 0
Loss on extinguishment of debt 15,490 467,073
Amortization of right-of-use lease asset 167,073 634,611
Issuance of shares for financing fee 250,000 250,000
Change in fair value of convertible note payable 0 1,186,800
Change in fair value of warrant liability (2,100,123) 75,000
Change in fair value of derivative liability (837,146) (92,110)
Accretion of discount on convertible notes payable 2,511,296 0
Accretion of the operating lease liability 388,501 0
Changes in operating assets and liabilities    
Prepaid expenses and other current assets 569,403 (698,741)
Other noncurrent assets (7,700) 0
Accounts payable 2,234,921 816,037
Accrued expenses and other current liabilities 1,600,486 1,771,097
Operating lease liability (177,111) (87,838)
Other noncurrent liabilities (560,150) 569,230
Net cash used in operating activities (4,758,020) (7,485,625)
Cash flows from investing activities    
Purchase of property and equipment 0 (142,249)
Net cash used in investing activities 0 (142,249)
Cash flows from financing activities    
Proceeds from issuance of common shares 105,317 5,177,163
Proceeds from exercise of warrants 1,029,920 0
Repayment of Insurance Financing Note (921,576) 0
Proceeds from Insurance Financing Note 631,993 0
Repayment of Promissory Note (300,000) 0
Proceeds from completion of business combination 0 3,910,375
Settlement of forward purchase agreement 0 (3,802,623)
Proceeds from net shareholder contributions 0 1,250,298
Net cash provided by financing activities 4,281,285 8,135,213
Net (decrease) increase in cash (476,735) 507,339
Effect of exchange rate changes on cash 23,793 (55,225)
Cash and restricted cash, beginning of year 894,591 442,477
Cash and restricted cash, end of year 441,649 894,591
Components of cash, cash equivalents and restricted cash    
Cash 381,649 654,892
Restricted cash 60,000 239,699
Total cash, cash equivalents and restricted cash 441,649 894,591
Supplemental disclosures of non-cash financing activities:    
Cash paid for interest 0 0
Cash paid for taxes 0 8,844
Non-cash investing and financing activities:    
Exchange of related party loans for convertible notes, related party 1,130,775 0
Fair value of warrants exercised and reclassified to additional paid in capital 761,568 0
Fair value of warrants reclassified to additional paid in capital 65,469 0
Capital Contribution from Extinguishment of Ignyte Sponsor Promissory Note 211,643 0
Purchase of property and equipment included in accounts payable 0 33,060
Warrant liability assumed in Business Combination 0 450,000
Related party loan assumed in Business Combination 0 211,953
Convertible notes payable and derivative liability assumed in Business Combination 0 1,512,500
Related party loan entered into for settlement of accrued expenses 0 400,000
Shares issued for settlement of related party loan and accrued interest 0 502,740
Financing received for annual insurance policy 0 921,576
Shares issued for settlement of convertible notes payable and accrued interest 0 1,263,099
Operating lease liabilities arising from obtaining right of use assets 0 4,189,492
Director Loans [Member]    
Cash flows from financing activities    
Proceeds from (repayment of) related party loans 0 500,000
Founder Loans [Member]    
Cash flows from financing activities    
Proceeds from (repayment of) related party loans 250,000 (150,000)
April Two Thousand Twenty Three Convertible Notes [Member]    
Cash flows from financing activities    
Proceeds from issuance of Convertible Notes, net of debt issuance costs 2,069,231 0
December Two Thousand Twenty Three Convertible Notes [Member]    
Cash flows from financing activities    
Proceeds from issuance of Convertible Notes, net of debt issuance costs 1,416,400 0
Two Thousand Twenty Two Pre-Business Combination [Member]    
Cash flows from financing activities    
Proceeds from issuance of Convertible Notes, net of debt issuance costs $ 0 $ 1,250,000