|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash Flows From Operating Activities: | |||
| Net Loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Related party payable | |||
| Amortization of debt issuance costs and discounts | |||
| Change in fair value of derivative liabilities | |||
| Loss (Gain) on extinguishment of debt | |||
| Shares issued in exchange for services | |||
| Stock-based compensation | |||
| Changes in operating assets and liabilities: | |||
| Prepaid expenses and other current assets | |||
| Accounts payable- trade | |||
| Accrued expenses | |||
| Accrued interest - note payable - Lucius Partners Opportunity Fund | |||
| Accrued interest | |||
| Net Cash Used In Operating Activities | |||
| Cash Flows From Financing Activities: | |||
| Note payable – stockholder repayment | |||
| Proceeds from issuance of convertible notes payable | |||
| Note payable - Lucius Partners Opportunity Fund | |||
| Repayment of notes payable- related party | |||
| Proceeds from issuance of common stock and warrants in private placements | |||
| Payment of issuance costs related to private placements | |||
| Payment of debt issuance costs | |||
| Net Cash Provided By Financing Activities | |||
| Net Increase In Cash and Cash Equivalents | |||
| Cash and Cash Equivalents - Beginning of Year | |||
| Cash and Cash Equivalents - End of Year | |||
| Note payable represent constructive payments for expenses paid by stockholder on behalf of the Company | |||
| Supplemental Disclosures of Cash Flow Information: | |||
| Interest | |||
| Income taxes | |||
| Note payable represent constructive payments for expenses paid by stockholder on behalf of the Company | |||
| Non-cash investing and financing activities: | |||
| Recapitalization of Unite Acquisition 1 Corp. accumulated deficit at time of the exchange | |||
| Common stock cancelled at the time of the exchange | |||
| Convertible notes and accrued interest converted into common stock | |||
| Forgiveness of accrued consulting fees by related parties |
Loading...