Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities    
Net loss $ (8,154,113) $ (6,326,413)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 10,182 4,817
Accretion of debt issuance costs 2,055,627 480,574
Fair value adjustments on convertible notes payable 1,866,922 (724,928)
Stock-based compensation expense 248,592 43,012
Fair value of warrants issued 4,080,339
Gain on extinguishment of debt (212,258) (239,200)
Changes in operating assets and liabilities:    
Accounts and other receivables (8,959)
Inventory (5,540)
Prepaid expenses and other assets (492,753) (34,990)
Accounts payable 114,635 39,020
Accrued expenses 66,335 107,744
Accrued interest 440,485 521,047
Net cash used in operating activities (4,070,845) (2,048,978)
Cash flows from investing activities    
Purchase of property and equipment (219,987)
Net cash used in investing activities (219,987)
Cash flows from financing activities    
Proceeds from loan payable 555,148 212,258
Payment on loans payable (269,983)
Proceeds from issuance of convertible notes payable 724,000 3,295,000
Repayment of convertible loan payable (425,000)
Proceeds from issuance of common stock from the initial public offering, net of underwriting discounts, commissions and offering expenses of approximately $1.8 million 6,027,414
Exercise of warrants 7,713,310
Exercise of stock options 74,900
Return of capital from stock split (185)
Payment of debt issuance costs (55,651) (180,750)
Net cash provided by financing activities 14,343,953 3,326,508
Net increase in cash and cash equivalents 10,053,121 1,277,530
Cash and cash equivalents at beginning of year 1,360,638 83,108
Cash and cash equivalents at end of year 11,413,759 1,360,638
Supplemental disclosures of cash flow information:    
Income taxes paid in cash 2,459 1,950
Interest paid 30,637
Conversion of convertible preferred stock into common stock 4,044,318
Conversion of convertible notes payable into common stock 16,065,332
Fair value of warrants issued to placement agents 352,250 74,556
Beneficial conversion feature for bridge notes $ 462,344 $ 739,602