General form of registration statement for all companies including face-amount certificate companies

Condensed Consolidated Statements of Cash Flows

v3.24.3
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities        
Net loss $ (6,072,934) $ (5,563,847) $ (7,937,011) $ (8,154,113)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization 452,005 100,805 249,592 10,182
Accretion of debt issuance costs     2,055,627
Fair value adjustments on convertible notes payable     1,866,922
Stock-based compensation expense 755,594 514,313 748,823 248,592
Fair value of warrants issued    
Gain on extinguishment of debt     (212,258)
Changes in operating assets and liabilities:        
Accounts and other receivables (515,494) 71,840 311,366 (8,959)
Inventory (6,879) (4,368) (12,944) (5,540)
Prepaid expenses and other assets (122,626) 152,768 214,402 (492,753)
Accounts payable 178,148 406,836 (14,501) 114,635
Accrued expenses (245,559) (144,013) 362,012 66,335
Unearned revenue (8,654) 38,250 33,058
Accrued interest     440,485
Operating lease right-of-use asset (1,235) 5,913 7,397
Net cash used in operating activities (5,587,634) (4,421,503) (6,037,806) (4,070,845)
Cash flows from investing activities        
Purchase of property and equipment (79,082) (36,344) (22,902) (219,987)
Acquisition, net of cash acquired (2,186,497) (2,186,497)
Net cash used in investing activities (79,082) (2,222,841) (2,209,399) (219,987)
Cash flows from financing activities        
Proceeds from issuance of common stock from the initial public offering, net of underwriting discounts, commissions and offering expenses of approximately $1.8 million 2,164,833 6,027,414
Exercise of stock options 74,899 74,900
Exercise of warrants 1,343,377 7,713,310
Payment on loans payable (251,746) (269,983)
Proceeds from loan payable 288,760 (251,746) 555,148
Proceeds from issuance of convertible notes payable     724,000
Repayment of convertible loan payable     (425,000)
Return of capital from stock split     (185)
Payment of debt issuance costs     (55,651)
Principle repayments on finance leases (270,143) (8,433) (93,238)
Net cash provided (used) by financing activities 3,601,726 (260,179) (344,984) 14,343,953
Net increase (decrease) in cash and cash equivalents (2,064,990) (6,904,523) (8,592,189) 10,053,121
Cash and cash equivalents at beginning of year 2,821,570 11,413,759 11,413,759 1,360,638
Cash and cash equivalents at end of year 756,580 4,509,236 2,821,570 11,413,759
Supplemental disclosures of cash flow information:        
Interest paid 13,541 11,801 37,125 2,459
Income taxes paid in cash $ 11,650 $ 18,700 20,993 30,637
Noncash investing activities:        
Stock issuance in connection with the acquisition     1,000,000
Noncash financing activities:        
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
Beneficial conversion feature for bridge notes     $ 462,344