XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss $ (10,784,802) $ (22,457,859)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 215,437 204,617
Share-based compensation 1,810,226 3,860,366
Gain on deconsolidation (185,351)  
Gain on forgiveness of liability (1,788,204) (266,780)
Change in fair value of related party note 638,046  
Interest accrued on related party note 79,444  
Changes in operating assets and liabilities:    
Prepaid expenses (194,173) 245,589
Accounts payable (1,182,414) (1,917,557)
Accrued liabilities and other current liabilities (393,771) 2,025,124
Other operating assets and liabilities 2,230,086 2,543,988
Net cash used in operating activities (9,555,476) (15,762,512)
Cash flows from investing activities:    
Purchases of equipment   (73,561)
Net cash used in investing activities   (73,561)
Cash flows from financing activities:    
Proceeds from issuance of related party note 5,000,000  
Proceeds from sale of shares in private placement 5,800,000  
Purchase of treasury shares to satisfy tax withholdings   (477,639)
Proceeds from employee stock purchases and option exercises 19,986 70,466
Net cash provided by (used in) financing activities 10,819,986 (407,173)
Effect of exchange rate changes on cash (54,699) (25,250)
Net increase (decrease) in cash 1,209,811 (16,268,496)
Cash, beginning of period 3,367,229 19,635,725
Cash, end of period 4,577,040 3,367,229
Supplemental cash flow information:    
Cash paid for interest 13,135 27,509
Supplemental disclosures - non-cash activities:    
Insurance financing agreement 172,000 109,000
Issuance of stock options for payment of certain employee bonuses 1,031,908  
Issuance of related party note (Note 10) $ 792,878  
Employee Bonus    
Supplemental disclosures - non-cash activities:    
Issuance of common stock, $0.00001 par value   1,011,360
Payment For Services    
Supplemental disclosures - non-cash activities:    
Issuance of common stock, $0.00001 par value   $ 30,000