XML 34 R6.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:    
Net loss $ (2,171,873) $ (5,803,047)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation expense 407,632 333,835
Capital in lieu of executive compensation 0 127,516
Change in fair value of convertible debt 5,424,251 (2,389,000)
us-gaap_IncreaseDecreaseInOperatingCapitalAbstract    
Prepaid expenses, deposits and other assets (1,200,144) 85,104
Grant receivable (915,404) 0
Accounts payable 565,169 79,154
Acccrued expenses and other liabilities 1,289,024 215,679
Net cash used in operating activities (7,449,847) (2,572,759)
Net assets assumed in connection with reverse recapitalization 11,887,757 0
Proceeds from sale of common stock 810,000 0
Payment of reverse recapitalization costs (1,548,643) 0
Net cash provided by financing activities 11,149,114 0
Net increase (decrease) in cash and cash equivalents 3,699,267 (2,572,759)
Cash and cash equivalents at beginning of year 4,093,579 6,666,338
Cash and cash equivalents at end of year 7,792,846 4,093,579
us-gaap_SupplementalCashFlowInformationAbstract    
Conversion of preferred stock to common stock 24,287,211 0
Conversion of Debt into Common Stock [Member]    
us-gaap_SupplementalCashFlowInformationAbstract    
Conversion of Convertible Notes $ 6,989,749 $ 0