XML 13 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash Flows from Operating Activities:    
Net loss $ (8,665,380) $ (7,251,175)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 2,825 4,025
Provision for credit losses on accounts receivable (2,191) (68,285)
Non-cash share issuance for marketing expenses 175,334 0
Non-cash settlement of GEM commitment fee 200,000 0
Non-cash share issuance for Yorkville redemption premium 80,760 0
Amortization of operating lease right-of-use assets 87,579 86,320
Stock based compensation expense 665,409 620,987
Gain on extinguishment of liability (527,980) 0
Loss on debt issuance 171,000 0
Change in fair value of convertible promissory notes 578,000 0
Changes in operating assets and liabilities:    
Accounts receivable 81,079 27,168
Prepaid expenses and other current assets (180,343) (93,137)
Deferred offering costs 0 (427,664)
Accounts payable 2,989,940 1,218,775
Deferred revenue 108,142 32,124
Accrued expenses (123,399) (336,332)
Operating lease liabilities (152,335) (138,804)
Earnout liability (22,274) (200,000)
Net cash used in operating activities (3,812,695) (4,046,650)
Cash Flows from Financing Activities:    
Payment of GEM commitment fee (1,200,000) 0
Proceeds from Yorkville redemption premium 35,040 0
Proceeds received for exercise of Pre-Funded warrants 866 0
Proceeds from issuance of common stock 1,854,818 13,362
Net cash provided by financing activities 2,190,724 3,446,362
Net decrease in cash (1,621,971) (600,288)
Cash at beginning of period 2,093,718 1,023,499
Cash at end of period 471,747 423,211
Supplemental disclosure of cash flow information:    
Cash paid for interest 158,518 313,813
Cash paid for taxes 5,075 8,825
Non-cash investing and financing activities    
Shares issued to Roth for advisory fee 278,833 0
Shares issued to GEM 400,000 0
Shares issued for marketing expenses 334,772 0
Settlement of GEM commitment fee 200,000 0
Shares issued to Yorkville for commitment fee 500,000 0
Shares issued to Yorkville for redemption premium 115,800  
Shares issued for exercise of Pre-Funded warrants 866  
Issuance of convertible promissory note - GEM 1,000,000 0
Nonrelated Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Non-cash interest expense 596,693 471,076
Amortization of debt discount and issuance costs 68,459 272,670
Change in fair value of warrant liability (562,000) 0
Change in fair value of simple agreement for future equity 0 91,443
Change in fair value of bifurcated embedded derivative liabilities 0 (162,228)
Cash Flows from Financing Activities:    
Proceeds from issuance of convertible notes, net of issuance costs 2,250,000 850,000
Related Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Non-cash interest expense 175,517 214,830
Amortization of debt discount and issuance costs 787,470 719,913
Change in fair value of warrant liability (345,000) 0
Change in fair value of simple agreement for future equity 0 1,212,557
Change in fair value of bifurcated embedded derivative liabilities 0 (340,913)
Cash Flows from Financing Activities:    
Proceeds from issuance of convertible notes, net of issuance costs 0 2,583,000
Non-cash investing and financing activities    
Conversion of convertible notes 2,540,091 0
Yorkville [Member]    
Cash Flows from Financing Activities:    
Repayment of convertible notes (Yorkville) (750,000) 0
Non-cash investing and financing activities    
Conversion of convertible notes $ 2,002,000 $ 0