XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net loss for the period $ (5,102,408) $ (1,707,358)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation expense 112,277 35,953
Change in operating lease right-of-use assets 23,480 30,945
Changes in operating assets and liabilities:    
Prepaid expenses 122,639 61,643
Accounts payable 655,634 364,275
Accrued expenses and other current liabilities 299,203 (9,657)
Operating lease liability (27,575) 0
Related party payable (24,244) 47,266
Net cash used in operating activities (3,940,994) (1,176,933)
Cash flows from financing activities:    
Net proceeds from issuance of common shares and warrants in connection with Regulation A 3,784,101 0
Cash paid for financing costs in connection with SEPA (25,000) 0
Net cash provided by financing activities 3,759,101 0
Net decrease in cash and cash equivalents during the period (181,893) (1,176,933)
Cash and cash equivalents, beginning of the year 4,164,323 1,719,338
Cash and cash equivalents, end of the year 3,982,430 542,405
Supplemental disclosure of non-cash investing and financing activities    
Right-of-use assets obtained in exchange for lease liabilities 0 356,805
Receivable for proceeds of warrant exercises 14,000 0
Issuance costs included in accounts payable 95,120 $ 0
Deferred issuance costs on issued shares related to SEPA agreement $ 300,000