04/03/2024 | Press release | Distributed by Public on 04/03/2024 15:08
December 31, 2023 |
Pro Forma Adjustments |
As Adjusted December 31, 2023 |
|||||
ASSETS | |||||||
Current assets | |||||||
Cash | $ | 1,256,453 | $ | 84,680,741 | (1)(2) | $ | 85,937,194 |
Restricted cash | 9,080,202 | 9,080,202 | |||||
Prepaid expenses | 425,259 | 425,259 | |||||
Other current assets | 888,929 | 888,929 | |||||
Total current assets | 11,650,843 | 84,680,741 | 96,331,584 | ||||
Property, plant and equipment, net | 43,276 | 43,276 | |||||
Operating lease right-of-use asset | 237,983 | 237,983 | |||||
Other assets | 8,309 | 8,309 | |||||
Total assets | $ | 11,940,411 | $ | 84,680,741 | $ | 96,621,152 | |
LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY | |||||||
Current liabilities | |||||||
Accounts payable | $ | 1,155,785 | $ | 1,155,785 | |||
Accrued interest - related party | 126,027 | 126,027 | |||||
Accrued interest - legal contingency | 234,750 | 234,750 | |||||
Accrued payroll liabilities | 888,381 | 888,381 | |||||
Other current liabilities | 998,552 | 998,552 | |||||
Estimate for legal contingency | 6,053,468 | 6,053,468 | |||||
Convertible note - related party, net of discount | 4,371,998 | 4,371,998 | |||||
Operating lease liability, current portion | 72,038 | 72,038 | |||||
Total current liabilities | 13,900,999 | - | 13,900,999 | ||||
Non-current liabilities | |||||||
Operating lease liability, net of current portion | 171,230 | 171,230 | |||||
Total liabilities | 14,072,229 | - | 14,072,229 | ||||
Commitments and contingencies (Note 13)
|
|||||||
Stockholders' (deficit) equity | |||||||
Preferred stock, $0.001 par value; 200,000 shares authorized at December 31, 2023 and 2022; no shares issued and outstanding at December 31, 2023 and 2022
|
- | - | |||||
Common stock, $0.001 par value; 100,000,000 and 20,000,000 shares authorized at December 31, 2023 and 2022, respectively; 12,349,243 and 3,654,119 shares issued and outstanding at December 31, 2023 and 2022, respectively
|
12,349 | 15,714 | (1) | 28,063 | |||
Additional paid-in-capital | 102,238,382 | 83,525,455 | (1) | 185,763,837 | |||
Accumulated (deficit) equity | (104,382,549) | 1,139,572 | (2) | (103,242,977) | |||
Total stockholders' (deficit) equity | (2,131,818) | 84,680,741 | 82,548,923 | ||||
Total liabilities and stockholders' (deficit) equity | $ | 11,940,411 | $ | 84,680,741 | $ | 96,621,152 | |