Cash Flow

v3.24.1.1.u2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,237,463) $ (1,010,586)
Adjustments to reconcile net loss to cash flows used in operating activities:    
Depreciation and amortization 6,713 6,665
Amortization of discount on royalty obligation 118,554 115,334
Amortization of debt discount 175,884 23,462
Impairment of intellectual property 0 47,980
Amortization of right-of-use asset 26,620 30,304
Stock based compensation 198,075 79,218
Changes in operating assets and liabilities:    
Accounts receivable 740 23,163
Grant receivable 55,224 58,373
Prepaid expenses 15,420 26,020
Accounts payable and accrued expenses 327,596 243,702
Deposits 2,584 0
Lease liability (29,615) (32,364)
Deferred revenue 0 (8,626)
Net cash used in operating activities (339,668) (397,355)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from common stock subscription and royalty agreement 0 300,000
Payment to Economic Injury Disaster loan (354) (341)
Proceeds from notes payable 200,000 50,000
Proceeds from notes payable - related party 175,880 182,768
Net cash provided by financing activities 375,526 532,427
Net increase (decrease) in cash 35,858 135,072
Cash, beginning of period 65,222 68,615
Cash, end of period 101,080 203,687
Supplemental disclosures of cash flow information:    
Interest paid 8,547 0
Taxes paid 0 0
Warrants issued in connection with issuance of promissory notes 83,552 0
Derivative liability recognized in connection with issuance of promissory notes 26,730 0
Common stock issued in connection with issuance of promissory notes $ 40,217 $ 6,000

Source