XML 15 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities:    
Net loss from continuing operations $ (10,650,464) $ (16,205,252)
(Loss) income from discontinued operations, net of tax (1,152,276) 760,165
Gain on sale of discontinued operations 1,434,479  
Adjustments to reconcile net loss to net cash used in operating activities:    
Gain on sale of discontinued operations (1,434,479)  
Stock-based compensation 827,043 667,682
Depreciation and amortization of intangible assets 83,486 97,113
Amortization of right of use assets 113,774 27,675
Amortization of debt discount 19,549 35,513
Loss on forward purchase agreement 5,700,451 10,268,130
Change in fair value of derivative liabilities   (826,980)
Shares issued for interest   250,000
Changes in operating assets and liabilities:    
Inventory (108,705)  
Prepaid expenses 463,809 (659,927)
Income taxes receivable (97,279) (204,559)
Accounts receivable (4,096)  
Other current assets   28,175
Assets available for sale 4,662,980 18,938,353
Accounts payable (359,143) (449,873)
Accrued expenses and other liabilities (1,281,721) 570,221
Lease liability (117,013) (257,720)
Accrued interest   (109,379)
Income tax payable   (545,441)
Liabilities available for sales (2,489,343) (20,732,104)
Net cash used in operating activities (4,388,948) (8,348,208)
Cash flows from investing activities:    
Purchases of property and equipment   (30,470)
Cash paid in AxoBio Disposition (748,796)  
Net cash used in investing activities (748,796) (30,470)
Cash Flows from Financing Activities:    
Proceeds from issuance of Common Stock, net of costs 2,687,225  
Proceeds from issuance of loans 495,692 1,859,980
Payment of loans (714,181) (551,833)
Deferred offering costs (86,314)  
Gross proceeds from Business Combination   30,951,174
Transaction costs paid in connection with the Business Combination   (951,898)
Cash transferred in connection with Forward Purchase Agreement   (17,535,632)
Proceeds from common stock option exercises   41,073
Payment of convertible notes   (2,649,874)
Net cash provided by financing activities 2,382,422 11,162,990
Net increase in cash (2,755,322) 2,784,312
Cash - beginning of the period 2,912,461 128,149
Cash - end of the period 157,139 2,912,461
Supplemental cash flow information:    
Interest paid 29,466 283,526
Income tax paid   750,000
Non-cash financing activity:    
Fair value of shares received in AxoBio Disposition 23,456,179  
Common Stock issued in connection with conversion of Notes 848,500  
Decrease in right of use asset and lease liabilities related to termination of lease $ 333,003  
Net assets acquired in AxoBio Acquisition   43,135,082
Earnout liability and deferred consideration payable in connection with AxoBio Acquisition   21,482,292
Issuance of Series A preferred stock and common stock in connection with AxoBio Acquisition   21,652,790
Accrued Legacy Series A preferred stock dividends   164,510
Accrued Legacy Series C-1 preferred stock dividends   40,551
Accrued Legacy Series C-2 preferred stock dividends   470,962
Debt discount recorded in connection with loans payable   55,062
Conversion of common stock and preferred stock in connection with the Business Combination   $ 32,092,096