v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
OPERATING ACTIVITIES    
Net loss $ (4,020,896) $ (3,420,941)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 295,302 295,303
Right of use asset amortization 15,206 9,994
Amortization of debt discount 0 99,879
Non-cash revenue (113,771) (62,874)
Stock based compensation 1,416,178 597,731
Shares issued for non-employee services 33,088 25,000
Warrants issued for services 0 824,295
Change in fair value of derivative liability 0 (405,995)
Change in fair value of derivative liability warrants 19,875 (190,125)
Realized gain on sale of marketable securities (85,407) 0
Forgiveness of interest 0 19,447
Unrealized loss on investments 22,688 0
Unrealized loss on marketable securities 176,045 0
(Increase) decrease in:    
Interest receivable (7,939) 0
Prepaid assets 360,821 135,778
Increase (decrease) in:    
Accounts payable 122,418 (149,107)
Accrued expenses 19,086 0
Customer deposit 0 0
Right of use liability (11,581) (10,115)
Other current liabilities 0 (134,437)
NET CASH USED IN OPERATING ACTIVITIES (1,758,887) (2,366,167)
INVESTING ACTIVITIES    
Sale of marketable securities 591,519 0
NET CASH PROVIDED BY INVESTING ACTIVITIES 591,519 0
FINANCING ACTIVITIES    
Proceeds from notes payable 0 990,000
Repayment of notes payable 0 (218,750)
Shares issued for SEPA 504,254 0
Warrants issued for cash 0 400
Stock option exercised 200,000 0
Preferred stock offering 0 5,330,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 704,254 6,101,650
NET (DECREASE) INCREASE IN CASH (463,114) 3,735,483
CASH AT BEGINNING OF PERIOD 5,674,302 532,885
CASH AT END OF PERIOD 5,211,188 4,268,368
SUPPLEMENTAL CASH FLOW DISCLOSURES    
Interest paid 2,193 2,193
Taxes paid 0 0
SUPPLEMENTAL NON-CASH DISCLOSURES    
Shares issued for investment 3,658,371 0
Investments received for stock options exercised 1,719,692 0
Increase in right of use assets due to lease renewal $ 85,080