|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
|
|---|---|---|---|
| Cash flow from operating activities: | |||
| Loss from operations | |||
| Depreciation and amortization | |||
| Shares issued for services | |||
| Non-cash stock option expense | |||
| Interest expense related party net (non-cash) | |||
| Changes in operating assets and liabilities: | |||
| Operating right of use asset | |||
| Grants receivable | |||
| Prepaid expense | |||
| Accounts payable | |||
| Accrued expenses | |||
| Payroll liability | |||
| Net cash used in operating activities | |||
| Cash flow from investing activities: | |||
| Sale of marketable securities | |||
| Purchase of Property, plant and equipment | |||
| Net cash used in investing activities | |||
| Cash flow from financing activities: | |||
| Proceeds from note payable | |||
| Proceeds from note payable, related party | |||
| Proceeds from issuance of Preferred Stock, Common Stock and pre-funded warrants, net of issuance costs | |||
| Repayment of notes payable, related party | |||
| Repayment of notes payable | |||
| Proceeds from issuance of common stock, net of issuance costs | |||
| Proceeds from issuance of warrants, net of issuance costs | |||
| Net cash provided by financing activities | |||
| Net decrease in cash, cash equivalents | |||
| Cash, and cash equivalents at beginning of period | |||
| Cash, and cash equivalents at end of period | |||
| Supplemental disclosure of cash flow information: | |||
| Interest paid | |||
| Issuance of common stock for forgiveness of related party note | |||
| Income taxes paid | |||
| Issuance Common Stock options for consulting services |
Loading...