v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Dec. 31, 2025
Cash flows from operating activities:          
Net loss $ (2,814,114) $ (2,740,559) $ (7,063,136) $ (6,843,054)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation     140,000 141,690  
Amortization of right-of-use assets     195,542 220,911  
Stock-based compensation     641,871 327,174  
Common stock issued in exchange for compensation and services     455,351  
Change in fair value of derivative liability (22,187) (22,187)  
PIK interest accretion – A-1 Note     16,096  
Ammortization of debt discount and issuance costs     35,410  
Ammortization of debt issuance costs – B-Note     6,983  
Net changes in:          
Advances, deposits, and other current assets     115,860 (26,277)  
Accounts payable and accrued liabilities     (1,532,422) 381,116  
Net cash used in operating activities     (7,010,632) (5,798,440)  
Cash flows from investing activities:          
Purchases of property and equipment     (69,080) (276,983)  
Net cash used in investing activities     (69,080) (276,983)  
Cash flows from financing activities:          
Proceeds from sale of common stock, net of issuance costs     842,704 2,963,738  
Proceeds from sale of preferred stock, net of issuance costs     2,288,025  
Proceeds from issuance of notes payable, net of issuance costs     7,034,102  
Exercise of pre-funded warrants, net     (1,800)  
Proceeds from issuance of common stock upon exercise of warrants     1,967,694  
Net cash (used in) provided by financing activities     10,163,031 4,931,432  
Net change in cash, cash equivalents and restricted cash     3,083,319 (1,143,991)  
Cash, cash equivalents and restricted cash at beginning of period     8,781,059 5,872,767 $ 5,872,767
Cash , cash equivalents and restricted cash at end of period $ 11,864,378 $ 4,728,776 11,864,378 4,728,776 $ 8,781,059
Non-cash investing and financing activities:          
Recognition of operating lease right-of-use asset and liability     $ 241,830 $ 274,295