XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Condensed Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (3,612,231) $ (3,746,241)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:    
Depreciation 15,930 1,943
Amortization 20,545 17,679
Amortization of ROU Asset 13,517
Amortization of Capitalized Share-Based Payments 88,235 2,878,035
Share-Based Compensation under Equity Incentive Plan 177,148
Change in Fair Value of Derivative Liabilities 135,342 (1,739,746)
Write-offs of Capitalized Patents 8,378
Changes in Operating Assets and Liabilities:    
Accounts Receivable 191,714 (65,038)
Prepaid and Other Assets 263,911 154,509
Inventory (356,657) 40,149
Accounts Payable and Accrued Liabilities 9,739 123,396
Accrued Interest, net 18,830 (1,581)
Reduction of Lease Liability (13,650)
Net Cash Used in Operating Activities (3,047,494) (2,328,650)
CASH FLOWS FROM INVESTING ACTIVITIES    
Capitalization of Patents (7,165) (28,298)
Purchases of Fixed Assets (50,001) (90,000)
Acquisition of Intangibles (22,075)
Maturities of Short-Term Investments 1,708,000
Net Cash Provided by (Used in) Investing Activities 1,650,834 (140,373)
CASH FLOWS FROM FINANCING ACTIVITIES    
Net Proceeds from January 2024 Offering 1,898,296
Net Proceeds from January 2025 Offering 804,346
Net Proceeds from February 2025 Offering 908,627
Payment of Deferred Offering Costs for Proposed Offering (5,860)
Shares Withheld for Net Share Settlement of Performance Bonuses (18,000)
Proceeds from Exercise of Pre-Funded Warrants 1,926 9,990
Net Cash Provided by Financing Activities 1,696,899 1,902,426
Effect of Exchange Rate Changes on Cash 7,338 714
Change in Cash and Cash Equivalents 307,577 (565,883)
Cash and Cash Equivalents—Beginning of Period 1,659,353 2,142,485
Cash and Cash Equivalents—End of Period 1,966,930 1,576,602
NONCASH INVESTING/FINANCING ACTIVITIES    
Fair Value of Warrants Issued to Underwriters 71,364
Purchases of Fixed Assets included in Accounts Payable 10,000 13,773
Gross Shares Issued for Annual Performance Bonuses $ 121,544