v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDTIED) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash flows from operating activities    
Net loss $ (8,718,313) $ (2,211,454)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Stock-based compensation - amortization of prepaid services 0 32,683
Stock-based compensation expense 906,994 287,623
Amortization of discount of notes payable 241,444 662,594
Amortization of right to use assets - operating lease 16,280 20,059
Amortization of patent rights 102,300 102,300
Depreciation expense 1,578 1,085
Loss on change in fair value of profit share and unsecured note 2,954,634 313,897
Change in assets and liabilities    
Decrease in accounts receivable 448,774 734,279
Decrease (Increase) in inventory (169,818) 99,912
Decrease in prepaid expenses and other assets 46,162 146,811
Increase in accounts payable and accrued liabilities 501,183 131,674
Decrease (Increase) in accrued salaries 562,752 (67,478)
Decrease in operating lease liability (16,589) (21,493)
Net cash provided by (used in) operating activities (3,122,619) 232,492
Cash flows from investing activities    
Purchase of property and equipment (66,274) 0
Net cash used in investing activities (66,274) 0
Cash flows from financing activities    
Repayment of unsecured note payable (9,040,000) 0
Repayment of secured note payable (271,686) 0
Proceeds from exercise of stock options 0 209,500
Net cash (used in) provided by financing activities (9,311,686) 209,500
Net (decrease) increase in cash (12,500,579) 441,992
Cash - beginning of period 20,939,762 1,504,225
Cash - end of period 8,439,183 1,946,217
Cash paid during the period for:    
Interest 3,939 0
Taxes 200,000 0
SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS    
Capital from related party debt extinguishments 10,827,195 0
Recognition of ROU asset and operating lease liability $ 161,728 $ 0

Source