XML 37 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities:    
Net (loss) income $ 6,644,465 $ (6,384,169)
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Share-based compensation expense 219,245 775,255
Non-cash interest expense 661,224 1,100,390
Issuance of convertible promissory notes in lieu of severance payments 0 1,204,000
Change in fair value of convertible promissory notes (9,877,857) (93,365)
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 4,332 (7,924)
Accounts payable 556,270 505,410
Accrued expenses and other current liabilities 757,701 64,305
Net cash used in operating activities (1,034,620) (2,836,098)
Cash flows from financing activities:    
Proceeds from the issuance of convertible promissory notes 0 1,457,405
Proceeds from the issuance of convertible bridge notes 25,000 500,000
Proceeds from the issuance of note payable 124,054 0
Net cash provided by financing activities 1,149,054 1,957,405
Net (decrease) increase in cash and cash equivalents 114,434 (878,693)
Cash and cash equivalents at beginning of period 226,603 1,105,296
Cash and cash equivalents at end of period 341,037 226,603
Supplemental disclosure of non-cash financing activities:    
Issuance of warrants in conjunction with Series A preferred stock 78,967 0
Deferred offering costs in accounts payable 117,631 33,941
Change in fair value of redeemable common stock to redemption value 97,000 39,000
Demand Notes to Convertible Promissory Notes    
Supplemental disclosure of non-cash financing activities:    
Conversion of convertible promissory notes 0 1,893,034
Bridge Notes to Series A Preferred Stock    
Supplemental disclosure of non-cash financing activities:    
Conversion of convertible promissory notes 529,902 0
Convertible Promissory Notes To Series Seed Preferred Stock    
Supplemental disclosure of non-cash financing activities:    
Conversion of convertible promissory notes 6,291,288 0
Series Seed Preferred Stock    
Cash flows from financing activities:    
Proceeds from the sale of preferred stock 950,000 0
Series A Preferred Stock    
Cash flows from financing activities:    
Proceeds from the sale of preferred stock $ 50,000 $ 0