Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows for Operating Activities:    
Net loss $ (6,884,474) $ (11,783,451)
Adjustments to reconcile net loss to net cash used by operating activities:    
Fair value adjustment - convertible debt 1,754 0
Non-cash lease expense 70,545 75,978
Employee and director equity-based compensation 964,247 8,728,427
Other expenses related to extinguishment of colicense agreements 2,738,281 0
Changes in assets and liabilities:    
Prepaid expenses (133,388) (102,086)
Security deposits 0 (4,681)
Customer deposits 15,000 45,000
Accounts receivable 2,211 (24,059)
Accounts payable 445,900 (205,491)
Accounts payable - related party 138,355 (36,409)
Lease liabilities (55,081) (84,315)
Accrued liabilities 523,446 (16,701)
Net cash (used in) operating activities (2,173,204) (3,407,788)
Cash Flows from Investing Activities:    
Net cash from investing activities 0 0
Cash Flow from Financing Activities:    
Proceeds from short term loan payable, other 488,198 517,560
Payments on short term loan payable, other (341,739) (402,547)
Proceeds from convertible note and warrants 250,000 0
Payment on note payable (103,475) 0
Proceeds from private offering issuance 100,000 2,008,916
Proceeds from private offering issuance - related party 295,000 1,168,882
Net cash provided by financing activities 687,984 3,292,811
Increase (decrease) in cash (1,485,220) (114,977)
Cash at beginning of period 1,542,442 274,380
Cash at end of period 57,222 159,403
Supplemental disclosures of cash flow information:    
Interest 7,273 14,391
Income Taxes $ 0 $ 0