v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDTIED) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities    
Net loss $ (9,188,549) $ (3,038,956)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Stock-based compensation - amortization of prepaid services 1,040,625 364,001
Stock-based compensation expense 0 26,088
Amortization of discount of notes payable 241,444 999,382
Amortization of right to use assets - operating lease 23,380 30,423
Amortization of patent rights 153,450 153,450
Depreciation expense 8,159 11,454
Loss on change in fair value of profit share and unsecured note 2,672,252 613,445
Change in assets and liabilities    
Decrease in accounts receivable 302,815 228,585
Increase in income tax receivable (144,465) 0
Decrease (Increase) in inventory (91,248) 189,529
Decrease (Increase) in prepaid expenses and other assets (51,881) 40,983
Increase in accounts payable and accrued liabilities 1,568,918 1,254,769
Decrease in income tax payable (350,087) 0
Decrease (Increase) in accrued salaries 563,742 (54,634)
Decrease in operating lease liability (23,340) (32,375)
Net cash provided by (used in) operating activities (3,274,785) 786,144
Cash flows from investing activities    
Purchase of property and equipment (702,024) (2,741)
Net cash used in investing activities (702,024) (2,741)
Cash flows from financing activities    
Repayment of unsecured note payable (12,314,895) 0
Repayment of secured note payable (271,686) 0
Proceeds from exercise of stock options 17,500 209,500
Net cash (used in) provided by financing activities (12,569,081) 209,500
Net (decrease) increase in cash (16,545,890) 992,903
Cash - beginning of period 20,939,762 1,504,225
Cash - end of period 4,393,872 2,497,128
Cash paid during the period for:    
Interest 3,939 13,608
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 $ 231,343 $ 0

Source