XML 17 R7.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows
12 Months Ended
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Cash flows from operating activities:    
Net loss $ (18,004,098) $ (5,451,778)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation expense 375,790 1,114,656
Depreciation expense 93,947 86,136
Noncash lease expense 3,174 2,683
Gain on debt extinguishment   (160,588)
Change in fair value of convertible notes   76,738
Reverse recapitalization issuance costs in excess of gross proceeds 6,566,821  
Noncash common stock purchase agreement issuance costs 650,000  
Change in fair value of derivative warrant liabilities (2,008,872)  
Changes in operating assets and liabilities:    
Accounts receivable (34,320) 109,868
Prepaid expenses and other current assets 800,149 (230,955)
Due from related parties 286 5,114
Accounts payable 862,920 319,325
Accrued expenses and other current liabilities 789,153 399,801
Security deposits (11,000)  
Deferred revenue 144,280 (28,949)
Net cash used in operating activities (9,771,770) (3,757,949)
Cash flows from investing activities:    
Purchases of property and equipment (28,607) (142,013)
Net cash flows used in investing activities (28,607) (142,013)
Cash flows from financing activities:    
Proceeds from issuance of preferred stock, net of issuance costs   9,349,675
Net proceeds from Transaction and Maxim Private Placement 3,307,162  
Advance deposits related to proceeds from issuances of January 2023 PIPE Financing 1,505,625  
Repayment of insurance premium financing (1,060,438)  
Proceeds from issuance of convertible notes   750,000
Proceeds from common stock purchase agreement 829,469  
Proceeds from exercise of public warrants 1,150  
Proceeds from exercise of stock options 659,501 180,000
Net cash provided by financing activities 5,242,469 10,279,675
Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect, Total (4,557,908) 6,379,713
Cash, cash equivalents, and restricted cash at beginning of year 6,560,140 180,427
Cash, cash equivalents, and restricted cash at end of year 2,002,232 6,560,140
Supplemental information:    
Cash and cash equivalents 446,607 6,510,140
Restricted cash - current 1,505,625  
Restricted cash - noncurrent 50,000 50,000
Total cash, cash equivalents, and restricted cash shown in consolidated statements of cash flows 2,002,232 6,560,140
Supplemental disclosure of noncash investing and financing activities:    
Property and equipment purchases in accounts payable 88,359  
Right-of-use asset obtained in exchange for lease liability 162,634 404,625
Financing of insurance premiums 1,516,000  
January 2023 PIPE deferred issuance costs in accounts payable 90,047  
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 success fee 3,443,750  
Issuance of Series A preferred stock to settle stock issuance costs 910,000  
Accretion on convertible preferred stock 373,856  
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