XML 20 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Condensed Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES        
Net Loss $ (5,906,739) $ (1,767,583) $ (3,813,800) $ (6,177,784)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:        
Depreciation 6,277 19,287 21,162 27,648
Amortization 28,004 20,606 29,157 5,118
Amortization of Debt Discount 669,148 669,148 1,090,387
Amortization of ROU Asset 13,517 37,035 50,053 46,020
Amortization of Note Issuance Costs 67,728 67,728 74,496
Amortization of Capitalized Share-Based Payments 3,531,763 690,173 994,643
Share-Based Compensation to Vendors for Services 212,605 212,605
Share-Based Compensation under Equity Incentive Plan 15,246 458,266 528,926
Deemed Capital Contribution for Related Party Compensation Expense (Note 11)     163,228
Loss on Debt Extinguishment 1,231,480 1,231,480 (120,683)
Change in Fair Value of Derivative Liabilities (1,683,034) (95,324) 37,278 10,312
Derivative Expense 399,725 399,725 504,613
Change in Fair Value of Promissory Note (5,379,269) (5,379,269)
Write-offs of Capitalized Patents 11,300    
Inventory Reserve (139,946) (160,338) 160,338
Changes in Operating Assets and Liabilities:        
Accounts Receivable (92,490) (92,044) (185,367) 100,397
Prepaid and Other Assets (99,756) (1,512,578) (522,370) 24,902
Inventory 14,133 60,205 212,747 10,126
Accounts Payable and Accrued Liabilities 171,411 (489,337) (214,734) 169,990
Accrued Interest, net (5,853) 1,267,703 1,265,361 2,685,678
Reduction of Lease Liability (13,650) (37,122) (50,273) (46,795)
Deferred Compensation (100,000) (100,000) 425,257
Net Cash Used in Operating Activities (4,009,871) (4,479,242) (4,542,910) (1,009,980)
CASH FLOWS FROM INVESTING ACTIVITIES        
Capitalization of Patents (49,869) (29,220) (39,982) (33,063)
Purchases of Fixed Assets (103,773) (1,823) (57,623)
Acquisition of Intangibles (25,374) (18,283) (18,283) (27,070)
Purchase of Short-Term Investments (1,708,000)    
Net Cash Used in Investing Activities (1,887,016) (49,326) (115,888) (60,133)
CASH FLOWS FROM FINANCING ACTIVITIES        
Net Proceeds from January 2024 Offering 1,914,513    
Payment of Deferred Offering Costs (102,077) (150,420) (150,420) (68,629)
Proceeds from IPO and Over-Allotment, net of underwriting discounts and commissions paid at closing of $1,047,692 6,454,325 6,454,325
Proceeds from ATM Offering, net of offering costs paid at closing of $203,914 1,790,670    
Proceeds from Private Placement, net of offering costs paid at closing of $557,600 3,439,502    
Proceeds from Exercise of Warrants 1,131,771 1,131,771
Proceeds from Exercise of Pre-Funded Warrants 9,990    
Proceeds from Notes Payable 650,000 650,000 800,000
Proceeds from Notes Payable - Related Parties     305,000
Repayment of Notes Payable (1,611,111) (1,611,111)
Proceeds from Advances - Related Party 250,000 250,000 185,335
Repayment of Related Party Advances (250,000) (250,000)
Net Cash Provided by Financing Activities 7,052,598 6,474,565 6,474,565 1,221,706
Foreign Currency Translation Gain (Loss)     61,853 (2,127)
Effect of Exchange Rate Changes on Cash 2,492 7,678    
Change in Cash and Cash Equivalents 1,158,203 1,953,675 1,877,620 149,466
Cash and Cash Equivalents-Beginning of Period 2,142,485 264,865 264,865 115,399
Cash and Cash Equivalents-End of Period 3,300,688 2,218,540 2,142,485 264,865
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION        
Cash paid During the Year for Interest     179,117 2,193
Cash paid During the Year for Income Taxes     1,000 1,000
NONCASH INVESTING/FINANCING ACTIVITIES        
Conversion of Debt into Common Stock 7,989,598 7,989,598
Conversion of Related Party Advance into Common Stock     185,335
Conversion of Debt into Series A Preferred Stock 10,128,500 10,128,500
Conversion of Series A Preferred Stock into Common Stock 290,601 270,460 270,460
Capitalized Share-Based Payments to Vendors 4,916,556 4,916,555
Fair Value of Warrants Issued to Underwriters 71,364 301,416 301,416
Reclassification of Liability-classified Warrants to Equity-classified 838,748 838,748
Additions to ROU Assets for Lease Renewal 50,922 50,922
Additions to Lease Liabilities for Lease Renewal 50,570 50,570
Conversion of 60P LLC Member Units to Common Stock     4,979,365
Debt Discount Recorded in Connection with Derivative Liabilities 650,000 650,000 1,105,000
Stock Issued for Payment of Deferred Compensation 480,000 520,000
Stock Issued for Acquisition of Intangibles $ 33,895 $ 33,895