v3.26.1
Consolidated Statements of Cash Flows (unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (19,029,217) $ (8,413,481)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 249,876 113,209
Amortization of debt issuance costs and warrants 74,081
Changes in fair value of warrant liability (1,424,603)
Shares issued for services 331,200 356,588
Commitment shares issued for equity line of credit 568,235
Stock-based compensation expense 2,766,473 1,846,465
Changes in operating assets and liabilities:    
Prepaid expenses (274,625) 348,750
VAT receivable (3,097,825)
Accounts payable and accrued expenses 8,896,492 899,956
Accrued interest on convertible notes 6,844
Accrued payroll and payroll taxes (19,709) (97,257)
Net cash used in operating activities (10,096,410) (5,802,138)
CASH FLOWS FROM INVESTING ACTIVITIES    
Patent license acquisition (466,423)
Net cash used in investing activities (466,423)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from warrant exercises (net of issuance costs) 3,376,260 2,483,465
Proceeds from convertible notes (net of issuance costs) 1,835,000
Sale of preferred stock and warrants   1,053,582
Proceeds from issuance of common stock and warrants in connection with Registered Direct Offering 4,820,355
Net cash provided by financing activities 10,031,615 3,537,047
Net change in cash and cash equivalents (64,795) (2,731,514)
Cash and cash equivalents – beginning of period 269,830 5,533,527
Cash and cash equivalents – end of period 205,035 2,802,013
Cash paid for interest
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Warrants issued in connection with Convertible Bridge Notes 567,402
Conversion of Bridge Notes and accrued interest into common stock and warrants 1,348,523  
Shares issued for prepaid services 1,100,713
Mezzanine equity conversion (net of costs) 2,992,032
Common stock issued for patent purchase 6,398,015
Reclassification of warrant liability to equity $ 878,153

Source