XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Cash Flows From Operating Activities:        
Net loss $ (6,577,816) $ (6,420,341) $ (9,574,987) $ (17,291,732)
Adjustments to reconcile net loss to cash used in operating activities        
Change in fair value of warrant liability (858) (20,722) (24,370) (94,396)
Change in fair value of investment option liability (1,707) (18,664) (21,620) (208,752)
Change in fair value of derivative liability     (727,000)
Stock-based compensation 587,089 1,090,716 1,562,392 2,150,160
Inducement expense     1,848,235
Deferred offering costs expensed     418,200
Amortization of right of use asset     64,048
Amortization of intangibles 42,180 126,564 168,750 168,754
Depreciation expense 119,193 128,438 168,739 175,228
Other (128,683)    
Gain on disposal of property and equipment     (4,206)
Change in operating assets and liabilities:        
Prepaid expenses and other current assets 132,795 (3,674) 178,496 (6,857)
Accounts payable, accrued expenses and other current liabilities (295,982) (1,296,907) (834,630) (103,848)
Due to related parties (232,891) 232,891
Right-of-use operating lease asset and obligation     (64,045)
Net cash used in operating activities (6,356,680) (6,414,590) (7,726,139) (14,094,411)
Cash Flows From Investing Activities:        
Purchases of property and equipment     (5,180)
Proceeds from disposal of property and equipment     16,847
Net cash provided by investing activities     11,667
Cash Flows From Financing Activities:        
Proceeds from sale of Common Stock and warrants, net of offering costs 4,244,467    
Proceeds from Common Stock sold for cash pursuant to the ATM Agreement, net of offering costs 1,636,799    
Proceeds from the subscription receivable related to the issuance of Inducement Warrants and the exercise of warrants and preferred investment options 1,804,819 1,804,819
Proceeds from the exercise of warrants, net of offering costs 2,009,095 2,676,980 2,676,980
Proceeds from Common Stock sold under the Equity Distribution Agreement, net of offering costs 2,290,186 2,290,186
Proceeds from Common Stock sold under the Purchase Agreement, net of offering costs 599,862 1,083,706
Payment for offering costs previously accrued (161,461) (181,857)
Payment for equity distribution offering costs     (291,084)
Redemption of Series A Preferred Stock     (1,052,057)
Net cash provided by financing activities 7,890,361 7,210,386 7,673,834 (1,343,141)
Effect of foreign exchange rate on changes on cash (17,113) 27,910 5,354 (10,022)
Net increase in cash 1,516,568 823,706 (46,951) (15,435,907)
Cash at beginning of period 2,241,026 2,287,977 2,287,977 17,723,884
Cash at end of period 3,757,594 3,111,683 2,241,026 2,287,977
Supplemental disclosure of cash flow transactions:        
Cash paid for interest
Income taxes paid 3,000 24,001 5,000 9,507
Non-cash financing and investing activities:        
Non-cash issuance of round-up shares 73    
Non-cash issuance of RSA vested shares 12    
Stock subscription receivable     1,817,640
Offering costs accrued not paid 49,837 35,455 182,724
Deferred offering costs not paid 33,624    
Deemed dividend on inducement of warrants 1,513,449    
Warrants issued for offering costs     77,991
Issuance of Placement Agent Warrants as offering costs 237,564    
Issuance of common shares for offering costs 771,293 771,293 255,107
Deferred offering costs charged to offering costs $ 495,544 612,000
Induced conversion of warrants and preferred investment options     683,997
Preferred dividends attributable to redeemable non-controlling interest     19,041
Accretion of embedded derivative to redemption value     $ 147,988