Condensed Statements of Cash Flows
(Unaudited)
Six Months Ended |
||||
June 30, 2022 |
June 30, 2021 |
|||
OPERATING ACTIVITIES |
||||
Net Loss |
|
$(4,454,565) |
|
$(2,496,207) |
Adjustments to reconcile Net Loss to Net Cash used in operating activities: |
||||
Noncash Expenses: |
||||
Depreciation and Amortization |
61,445 |
48,814 |
||
Gain on Derivative Liability |
- |
(1,092,441) |
||
Stock Based Compensation - Employees |
338,415 |
233,919 |
||
Stock Based Compensation - Third Party Services |
23,490 |
55,937 |
||
Stock Based Compensation - Directors |
43,442 |
122,274 |
||
Change in assets and liabilities: |
||||
Accounts Receivable |
120,434 |
(57,888) |
||
Inventory |
(73,586) |
(187,348) |
||
Prepaid Assets |
(17,197) |
(51,591) |
||
Accounts Payable |
33,958 |
186,831 |
||
Deferred Revenue |
(18,151) |
(14,388) |
||
Accrued Expenses |
(372,188) |
(14,531) |
||
NET CASH USED IN OPERATING ACTIVITIES |
(4,314,503) |
(3,266,620) |
||
INVESTING ACTIVITIES |
||||
Purchase of Property and Equipment |
(83,848) |
(52,931) |
||
Purchase of Intangible Assets |
(115,197) |
(55,090) |
||
NET CASH USED IN INVESTING ACTIVITIES |
(199,045) |
(108,021) |
||
FINANCING ACTIVITIES |
||||
Gross Proceeds from Public and Private Issuances of Securities |
- |
14,869,899 |
||
Less Offering Costs |
- |
(1,600,967) |
||
Proceeds from Exercise of Warrants |
- |
1,136,010 |
||
NET CASH PROVIDED BY FINANCING ACTIVITIES |
- |
14,404,942 |
||
NET CHANGE IN CASH FOR PERIOD |
(4,513,548) |
11,030,301 |
||
CASH AT BEGINNING OF PERIOD |
11,447,047 |
3,700,814 |
||
CASH AT END OF PERIOD |
|
$6,933,499 |
|
$14,731,115 |
Supplemental Disclosures: |
||||
Noncash investing and financing activities disclosure: |
||||
Issuance of Common Shares for Preferred Dividends |
|
- |
|
$75,108 |
Other noncash operating activities disclosure: |
||||
Issuance of Securities for services |
|
$66,932 |
|
$178,209 |
Disclosure of cash paid for: |
||||
Interest |
|
$3,389 |
|
$3,382 |
Income Taxes |
|
$- |
|
$- |