XML 19 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Operating activities:    
Net loss $ (2,380,870) $ (3,684,478)
Adjustments to reconcile net loss to net cash used in operating activities:    
Share-based compensation 295,123 1,308,008
Gain on redemption of preferred stock of Holocom (343,000) 0
Change in fair value of derivative liability (57,600) 20,800
Non-cash interest on convertible notes 69,738 30,121
Accretion to redemption value on convertible notes 81,843 130,027
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 2,720 7,997
Refundable income taxes 0 26,078
Accounts payable 19,951 27,499
Accrued compensation 1,007,835 997,866
Accrued consulting 279,295 434,275
Accrued expenses and other 334,836 22,571
Net cash used in operating activities (690,129) (679,236)
Investing activities:    
Proceeds from redemption of preferred stock of Holocom 343,000 0
Proceeds from dissolution of affiliate 0 27,637
Net cash provided by investing activities 343,000 27,637
Financing activities:    
Proceeds from the issuance of convertible notes 341,632 525,003
Net cash provided by financing activities 341,632 525,003
Net change in cash and cash equivalents (5,497) (126,596)
Cash and cash equivalents, beginning of period 226,142 352,738
Cash and cash equivalents, end of period 220,645 226,142
Supplemental disclosure of non-cash investing and financing activities:    
Conversion of Series A Convertible Voting Preferred Stock to common stock 0 64
Conversion of accrued payable to founder to convertible note 0 49,997
Supplemental disclosure of cash flow information:    
Cash paid for income taxes 2,400 2,400
Cash paid for interest $ 0 $ 0