Annual report pursuant to Section 13 and 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.20.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities:    
Net (loss) income $ (6,560,699) $ 1,051,825
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Depreciation 1,872 1,462
Stock-based compensation expense 302,742 680,455
Change in fair value of derivative liabilities (436,270) (9,734,759)
Fair value of derivative liabilities in excess of proceeds 0 322,644
Loss on extinguishment of debt - related party 0 725,425
Amortization of debt discount 544,033 629,293
Changes in assets and liabilities:    
Prepaid expenses (37,439) (59,502)
Other current assets 7,275 (4,941)
Accounts payable 234,531 124,212
Accounts payable - related party 7,032 10,000
Accrued interest - related party 44,087  
Other current liabilities (161,295) 225,945
Net cash used in operating activities (6,054,131) (6,027,941)
Cash flows from investing activities:    
Purchases of property and equipment (7,230)  
Net cash used in investing activities (7,230)  
Cash flows from financing activities:    
Proceeds from the issuance of common stock and warrants - net of $854,078 and $80,628 of issuance costs in 2020 and 2019, respectively 6,085,589 1,919,372
Proceeds from warrant exercises 48,533 4,080,000
Proceeds from PPP loan 116,700  
Proceeds from multi-draw credit agreement - related party, net of $0 and $9,301 issuance costs in 2020 and 2019, respectively 450,000 3,990,699
Prepayment of convertible multi-draw credit agreement - related party   (3,985,500)
Net cash provided by financing activities 6,700,822 6,004,571
Net increase (decrease) in cash and restricted cash 639,461 (23,370)
Cash and restricted cash, beginning of year 1,834,515 1,857,885
Cash and restricted cash, end of year 2,473,976 1,834,515
Reconciliation of cash and restricted cash:    
Cash 2,469,410 1,829,977
Restricted cash 4,566 4,538
Cash and restricted cash, end of year 2,473,976 1,834,515
Cash paid during the year for:    
Interest 117,459 371,420
Income taxes 1,600 1,600
Supplemental disclosures of non-cash financing activities:    
Beneficial conversion feature on convertible multi-draw credit agreement 0 1,584,850
Proceeds allocated to equity classified warrants issued with convertible multi-draw credit agreement 0 716,110
Fair value of compound derivative liability bifurcated from convertible multi-draw credit agreement 0 193,414
Reclassification of warrant liabilities to equity from exercise of warrants $ 26,250 $ 6,077,698