XML 26 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Cash flows from operating activities:        
Net loss $ (9,085,268) $ (1,980,570) $ (11,964,663) $ (2,513,975)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock-based compensation expense 56,739 1,024,444 99,295 1,038,322
Depreciation expense     46,394 42,768
Noncash lease expense     358 3,219
Gain on debt extinguishment       (160,588)
Change in fair value of convertible notes   76,738   76,738
Reverse recapitalization issuance costs in excess of gross proceeds 6,566,821   6,566,821  
Change in fair value of derivative warrant liabilities (1,454,440)   (1,454,440)  
Changes in operating assets and liabilities:        
Accounts receivable     (100,000) 109,868
Prepaid expenses and other current assets     (101,413) (10,806)
Due from related parties     286 2,390
Accounts payable     983,634 (3,797)
Accrued expenses and other current liabilities     400,166 148,044
Security deposits     (11,000)  
Deferred revenue       47,134
Net cash used in operating activities     (5,534,562) (1,220,683)
Cash flows from investing activities:        
Purchases of property and equipment     (3,453)  
Net cash flows used in investing activities     (3,453)  
Cash flows from financing activities:        
Proceeds from issuance of preferred stock, net of offering costs       7,240,002
Net proceeds from Transaction and Maxim Private Placement     3,307,162  
Proceeds from issuance of convertible notes       750,000
Proceeds from exercise of stock options     659,501  
Net cash provided by financing activities     3,966,663 7,990,002
Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect, Total     (1,571,352) 6,769,319
Cash, cash equivalents and restricted cash at beginning of period     6,560,140 180,427
Cash, cash equivalents, and restricted cash at end of period 4,988,788 6,949,746 4,988,788 6,949,746
Supplemental information:        
Cash and cash equivalents 4,938,788 6,924,746 4,938,788 6,924,746
Restricted cash 50,000 25,000 50,000 25,000
Total cash, cash equivalents, and restricted cash shown in statements of cash flows $ 4,988,788 $ 6,949,746 4,988,788 6,949,746
Supplemental disclosure of noncash investing and financing activities:        
Property and equipment additions included in accounts payable     25,154  
Acquisition of right-of-use asset     162,634 404,625
Conversion of capital units into convertible preferred stock       10,681,040
Conversion of convertible preferred stock into common stock     20,857,453  
Settlement of convertible notes for convertible preferred stock       $ 826,738
Issuance of common stock to settle stock issuance costs     3,443,750  
Issuance of Series A preferred stock to settle stock issuance costs     910,000  
Accretion on convertible preferred stock     201,168  
Issuance of Series A preferred stock to settle underwriting fees payable assumed in Transaction     3,395,389  
Derivative warrant liabilities assumed in Transaction     $ 2,286,379