Processa Pharmaceuticals Inc(NASDAQ:PCSA)

Processa Pharmaceuticals is committed to developing drug products aimed at improving the quality of life for patients with unmet medical needs.
Website: https://processapharmaceuticals.com/
Founded: 2011
CEO: David Young
Sector: Pharmaceuticals
Industry: PHARMACEUTICAL PREPARATIONS
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||
research and development expenses | 2,113,646 | 1,661,646 | 2,447,286 | 1,588,540 | 1,730,444 | 1,539,070 | 1,688,164 | 1,627,480 | 3,136,838 | 3,137,292 | 2,043,984 | 2,071,176 | 1,722,364 | 1,614,954 | 1,476,160 | 1,710,969 | 532,587 | 427,109 | 501,771 | 516,404 | 584,979 | 726,904 | |||||||||||||||||||||||||||
general and administrative expenses | 1,588,243 | 1,827,197 | 1,503,497 | 1,258,450 | 1,351,580 | 1,270,528 | 1,026,301 | 2,478,055 | 2,920,280 | 2,034,456 | 1,184,730 | 1,297,834 | 1,338,113 | 1,329,213 | 717,147 | 1,982,235 | 422,958 | 374,878 | 484,353 | 395,580 | 419,028 | 410,072 | 350,581 | 483,955 | |||||||||||||||||||||||||
operating income | -3,701,889 | -3,488,843 | -3,950,783 | -2,846,990 | -2,734,731 | -3,424,853 | -3,082,024 | -2,809,598 | -2,469,450 | -2,167,612 | -2,714,465 | -4,105,535 | -6,057,118 | -5,171,748 | -3,228,714 | -3,369,010 | -3,111,430 | -3,459,797 | -2,193,307 | -10,393,204 | -2,955,545 | -801,987 | -986,124 | -911,984 | -1,004,007 | -1,136,976 | -882,516 | -741,948 | -1,062,971 | -1,428,224 | -1,291,616 | ||||||||||||||||||
yoy | 35.37% | 1.87% | 28.19% | 1.33% | 10.74% | 58.00% | 13.54% | -31.57% | -59.23% | -58.09% | -15.93% | 21.86% | 94.67% | 49.48% | 47.21% | -67.58% | 5.27% | 331.40% | 122.42% | 1039.63% | 194.37% | -29.46% | 11.74% | 22.92% | -5.55% | -20.39% | -31.67% | ||||||||||||||||||||||
qoq | 6.11% | -11.69% | 38.77% | 4.10% | -20.15% | 11.12% | 9.70% | 13.77% | 13.92% | -20.15% | -33.88% | -32.22% | 17.12% | 60.18% | -4.16% | 8.28% | -10.07% | 57.74% | -78.90% | 251.65% | 268.53% | -18.67% | 8.13% | -9.17% | -11.69% | 28.83% | 18.95% | -30.20% | -25.57% | 10.58% | |||||||||||||||||||
operating margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
other income | -61,720 | 52,270 | 16,865 | 12,585 | 71,698 | 83,217 | 101,900 | 83,462 | -55,450.25 | -186,197 | |||||||||||||||||||||||||||||||||||||||
net income | -3,358,938 | -3,436,573 | -3,933,918 | -2,834,405 | -2,728,708 | -3,384,703 | -3,010,326 | -2,726,381 | -2,404,931 | -2,081,951 | -2,612,565 | -4,022,073 | -6,020,410 | -5,164,368 | -3,227,131 | -3,183,794 | -2,987,217 | -3,157,043 | -2,099,481 | -9,734,753 | -3,071,285 | -733,414 | -874,336 | -774,443 | -863,524 | -969,078 | -750,832 | -609,173 | -852,822 | -1,206,074 | -1,096,798 | -204,413 | -42,851 | -75,627 | -90,824 | -68,333 | -43,200 | -133,625 | -362,766 | -295,743 | -2,051,108 | -644,606 | -1,538,802 | -791,954 | -851,216 | -1,344,276 | -806,925 | -718,840 | -726,571 |
yoy | 23.10% | 1.53% | 30.68% | 3.96% | 13.46% | 62.57% | 15.22% | -32.21% | -60.05% | -59.69% | -19.04% | 26.33% | 101.54% | 63.58% | 53.71% | -67.29% | -2.74% | 330.46% | 140.12% | 1157.00% | 255.67% | -24.32% | 16.45% | 27.13% | 1.25% | -19.65% | -31.54% | 198.01% | 1890.20% | 1494.77% | 1107.61% | 199.14% | -0.81% | -43.40% | -74.96% | -76.89% | -97.89% | -79.27% | -76.43% | -62.66% | 140.96% | -52.05% | 90.70% | 10.17% | 17.16% | ||||
qoq | -2.26% | -12.64% | 38.79% | 3.87% | -19.38% | 12.44% | 10.41% | 13.37% | 15.51% | -20.31% | -35.04% | -33.19% | 16.58% | 60.03% | 1.36% | 6.58% | -5.38% | 50.37% | -78.43% | 216.96% | 318.77% | -16.12% | 12.90% | -10.32% | -10.89% | 29.07% | 23.25% | -28.57% | -29.29% | 9.96% | 436.56% | 377.03% | -43.34% | -16.73% | 32.91% | 58.18% | -67.67% | -63.16% | 22.66% | -85.58% | 218.20% | -58.11% | 94.30% | -6.96% | -36.68% | 66.59% | 12.25% | -1.06% | |
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -2672.50% | 3190.55% | -508.46% | -10235.07% | -1383.57% | -10686.13% | -1505.02% | -754.39% | -6607.40% | -1151.27% | -570.92% | -746.89% |
net loss per common share - basic and diluted | -9.95 | -0.07 | -0.25 | -0.3 | -0.74 | -1.03 | -1.01 | -1.11 | -8.14 | -0.08 | -0.1 | -0.18 | -0.37 | -0.32 | -0.2 | -0.21 | -0.19 | -0.2 | -0.14 | -1.7 | -0.55 | -0.13 | -0.16 | -0.63 | -0.02 | -0.03 | -0.02 | -0.01 | -0.02 | -0.03 | -0.03 | ||||||||||||||||||
weighted-average common shares used to compute net loss applicable to common shares - basic and diluted | 47,525,522 | 15,569,312 | 3,275,998 | 2,983,283 | 26,935,463 | 16,200,222 | 15,940,510 | 15,531,442 | 15,406,363 | 5,594,370 | 38,798,251 | 38,674,265 | 36,623,697 | ||||||||||||||||||||||||||||||||||||
weighted average common shares used to compute net loss per common shares - basic and diluted | 9,526,796 | 5,515,447 | |||||||||||||||||||||||||||||||||||||||||||||||
research and development | 1,389,173.5 | 2,287,525 | 1,119,698.25 | 1,151,740 | 484,750 | 607,836 | 611,612 | 83 | 83 | 287 | 574 | 5,697 | 2,100 | 1,714 | 10,982 | 14,450 | 9,752 | 11,729 | 68,495 | 99,769 | 76,611 | 55,465 | 63,360 | ||||||||||||||||||||||||||
general and administrative | 939,945.25 | 1,137,328 | 1,127,204.5 | 1,015,872 | 397,766 | 134,112 | 451,359 | ||||||||||||||||||||||||||||||||||||||||||
interest income | 6,023 | 40,150 | 64,519 | 85,661 | 36,708 | 7,380 | 1,583 | 3,464 | 1,771 | 1,814 | 4,940 | 18 | 829 | 662 | 1,503 | 3,398 | 5,985 | 8,134 | 6,457 | 2,681 | 1,024 | 850 | 2,549 | 1,252 | 174 | 1 | 2 | 72 | 371 | 989 | 393 | ||||||||||||||||||
net operating loss before income tax benefit | -3,010,326 | -2,612,565 | -4,022,073 | -6,020,410 | -5,164,368 | -3,227,131 | -3,365,546 | -3,109,659 | -3,294,212 | -2,188,729 | -10,449,351 | -3,141,742 | -821,249 | -1,002,465 | -935,007 | -1,004,775 | -1,139,680 | -881,131 | -740,642 | -1,064,837 | -1,378,332 | ||||||||||||||||||||||||||||
income tax benefit | 181,752 | 122,442 | 137,169 | 89,248 | 714,598 | 70,457 | 87,835 | 128,129 | 160,564 | 141,251 | 170,602 | 130,299 | 131,469 | 212,015 | 277,783 | 281,534 | |||||||||||||||||||||||||||||||||
weighted-average common shares used to compute net loss per common shares - basic and diluted | 2,466,523 | 22,770,789 | 15,831,118 | 14,583,698 | 38,674,265 | 37,324,267 | |||||||||||||||||||||||||||||||||||||||||||
weighted average common shares used to compute net loss applicable to common shares - basic and diluted | 27,002,908 | 5,515,447 | 35,272,626 | ||||||||||||||||||||||||||||||||||||||||||||||
acquisition of in-process research and development | 50,953 | 515,630 | 6,700,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
forgiveness of ppp loan and related accrued interest | 40,942.75 | 163,771 | |||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -362 | -19,280 | -17,170 | -23,685 | -2,271 | -6,102 | -4,600 | -6,828 | -8,323 | -58,314 | -87,740 | -44,158 | -63,410 | -61,945 | -45,515.5 | -63,322 | -62,634 | -56,106 | -42,049.5 | -61,975 | -59,412 | -46,811 | -62,789 | -130,135 | -112,935 | -60,096 | -14,683 | -45,399 | -33,754 | ||||||||||||||||||||
total operating expenses | 1,185,913.75 | 2,955,545 | 801,987 | 755,874.5 | 1,004,007 | 1,136,976 | 945,748 | 1,062,971 | 1,428,224 | 1,291,616 | |||||||||||||||||||||||||||||||||||||||
total other income | -19,262 | -521.75 | -768 | -2,704 | -36,053.5 | -1,866 | -55,633 | -86,716 | |||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares used to compute | |||||||||||||||||||||||||||||||||||||||||||||||||
net loss applicable to common shares - basic and diluted | 9,217,330.75 | 38,674,265 | |||||||||||||||||||||||||||||||||||||||||||||||
research and development costs | 1,077,643 | 807,661 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss before income tax benefit | -1,483,857 | ||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||
equipment sales | 5,000 | 24,246 | 17,593 | 32,760 | 50 | 16,624 | 77,000 | 7,445 | 44,535 | 118,728 | 96,000 | ||||||||||||||||||||||||||||||||||||||
other revenue | -6,746 | 40,572 | 5,000 | 1,260 | 4,860 | 25,555 | 7,182 | 1,280 | |||||||||||||||||||||||||||||||||||||||||
total revenues | 5,000 | -11,370 | 58,165 | 20,040 | 46,590 | 14,400 | 52,621 | 112,835 | 20,345 | 70,090 | 125,910 | 97,280 | |||||||||||||||||||||||||||||||||||||
yoy | -89.27% | -178.96% | 10.54% | -82.24% | 129.00% | -79.45% | -58.21% | 15.99% | |||||||||||||||||||||||||||||||||||||||||
qoq | -143.98% | -119.55% | 190.24% | -56.99% | 223.54% | -72.63% | -53.36% | 454.61% | -70.97% | -44.33% | 29.43% | ||||||||||||||||||||||||||||||||||||||
cost of goods sold | 42,982 | 42,618 | 11,007 | 29,269 | 8,630 | 25,289 | 70,192 | 9,140 | 33,902 | 80,450 | 61,525 | ||||||||||||||||||||||||||||||||||||||
gross profit | 5,000 | -54,352 | 15,547 | 9,033 | 17,321 | 5,770 | 27,332 | 42,643 | 11,205 | 36,188 | 45,460 | 35,755 | |||||||||||||||||||||||||||||||||||||
yoy | -71.13% | -1041.98% | -43.12% | -78.82% | 54.58% | -84.06% | -39.88% | 19.26% | |||||||||||||||||||||||||||||||||||||||||
qoq | -109.20% | -449.60% | 72.11% | -47.85% | 200.19% | -78.89% | -35.91% | 280.57% | -69.04% | -20.40% | 27.14% | ||||||||||||||||||||||||||||||||||||||
gross margin % | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 100.00% | 478.03% | 26.73% | 45.07% | 37.18% | 40.07% | 51.94% | 37.79% | 55.07% | 51.63% | 36.11% | 36.75% |
expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 163,771 | 10,270 | 13,599 | -18,226 | 4,395 | 3,284 | 80,515 | -242,771 | 119,299 | 467,035 | 601,893 | 649,975 | 677,398 | 712,406 | 805,004 | 752,140 | 664,425 | 665,605 | |||||||||||||||||||||||||||||||
total expenses | 163,771 | 10,353 | 13,682 | -17,939 | 4,969 | 8,981 | 80,515 | -139,602 | 206,012 | 1,995,876 | 616,343 | 1,481,932 | 689,127 | 780,901 | 1,295,432 | 828,751 | 719,890 | 728,965 | |||||||||||||||||||||||||||||||
income from operations | -163,771 | -10,353 | -13,682 | -22,366.25 | -4,969 | -8,981 | -75,515 | -694,083.5 | -190,465 | -1,986,843 | -599,022 | -1,476,162 | -661,795 | -738,258 | -1,284,227 | -792,563 | -674,430 | -693,210 | |||||||||||||||||||||||||||||||
other income and expense: | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt forgiveness | 5,447 | 30,912 | 6,288.75 | 25,155 | |||||||||||||||||||||||||||||||||||||||||||||
total other income and expense | -38,711 | -32,498 | -61,945 | -108,746 | -63,322 | -37,479 | -56,106 | -76,684 | -105,253 | -64,240 | -45,559 | -62,615 | -130,134 | -112,933 | -60,024 | -14,312 | -44,410 | -33,361 | |||||||||||||||||||||||||||||||
income before income taxes | -202,482 | -42,851 | -75,627 | -90,807 | -68,291 | -46,460 | -131,621 | 8,566 | -295,718 | -2,051,083 | -644,581 | -1,538,777 | -791,929 | -851,191 | -1,344,251 | -806,875 | -718,840 | -726,571 | |||||||||||||||||||||||||||||||
income taxes | -1,931 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | ||||||||||||||||||||||||||||||||||||||||
loss from continued operations, net of tax | -204,413 | -42,851 | -75,627 | -90,807 | -68,291 | -46,460 | -131,621 | ||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 303.5 | -42 | 3,260 | ||||||||||||||||||||||||||||||||||||||||||||||
preferred stock cumulative dividend and deemed dividend | -10,706 | -10,588 | -10,824 | -10,824 | -10,706 | -10,705 | |||||||||||||||||||||||||||||||||||||||||||
net loss applicable to common stockholders | -204,413 | -53,557 | -86,215 | -101,648 | -79,157 | -53,906 | -144,330 | -373,589 | -306,567 | -2,061,814 | -655,195 | ||||||||||||||||||||||||||||||||||||||
net loss per common share basic and diluted from continuing operations | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||
net loss per common share basic and diluted from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||
net loss per common share basic and diluted | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.04 | -0.03 | -0.19 | -0.06 | -0.31 | -0.1 | -0.11 | -0.17 | 0.01 | -0.12 | -0.34 | ||||||||||||||||||||||||||||||||
weighted-average shares outstanding used in calculating net loss per common share | 11,158,191 | 11,017,388 | 11,017,388 | 11,017,388 | 11,017,388 | 11,017,388 | 11,017,640 | 11,012,565 | 11,017,640 | 11,017,640 | 10,997,056 | 8,857,815 | 8,433,752 | 8,397,442 | 8,264,992 | 5,037,405 | 7,837,262 | 2,233,414 | |||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax | -2,004 | ||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets held for sale | 101,069 | 84,999 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible asset | 1,517,859 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | -9,238 | -44,128 | -7,377 | ||||||||||||||||||||||||||||||||||||||||||||||
service revenue | 7,217.5 | 20,040 | 8,830 | 13,090 | 35,997 | 30,975 | 12,900 | ||||||||||||||||||||||||||||||||||||||||||
impairment on goodwill | |||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock cumulative dividend | 8,029.75 | 10,824 | 10,706 | 10,589 | 28,052 | 53,054 | 61,135 | 38,548 | 59,649 | 213,760 | 41,787 | ||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 97,664.75 | 390,659 | |||||||||||||||||||||||||||||||||||||||||||||||
deemed dividend | 6,708 | 26,832 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -781,622 | -871,840 | -912,351 | -1,382,824 | -625,093 | -932,600 | |||||||||||||||||||||||||||||||||||||||||||
net loss available to common stockholders | -768,358 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 5,536,955 | 6,308,420 | 6,936,620 | 2,897,072 | 1,191,325 | 2,891,464 | 5,571,120 | 8,920,363 | 4,706,197 | 6,860,672 | 8,677,133 | 10,741,602 | 9,054,576 | 12,064,142 | 14,394,655 | 16,497,581 | 19,093,188 | 20,831,195 | 80,262 | 1,949 | 1,639 | 3,237 | 6,692 | 14,914 | 2,439 | 2,090 | 15,097 | 15,193 | 41,783 | 21,234 | 55,734 | 39,899 | 82,248 | 186,864 | 1,001,937 | 629,804 |
prepaid expenses and other | 133,919 | 278,342 | 217,201 | 860,814 | 682,294 | 1,946,675 | 1,906,854 | 857,635 | 926,300 | 1,046,790 | 1,220,150 | 1,477,519 | 1,832,109 | 1,896,633 | 1,989,466 | 1,759,296 | 1,506,603 | 1,664,257 | ||||||||||||||||||
total current assets | 5,670,874 | 6,586,762 | 7,153,821 | 3,757,886 | 1,873,619 | 4,838,139 | 7,477,974 | 9,800,293 | 5,632,497 | 7,907,462 | 9,897,283 | 12,219,121 | 10,886,685 | 13,960,775 | 16,384,121 | 18,327,151 | 20,670,065 | 22,565,726 | 80,262 | 1,949 | 1,639 | 3,237 | 35,234 | 43,498 | 47,340 | 104,162 | 322,627 | 479,195 | 497,152 | 379,209 | 400,570 | 466,028 | 478,307 | 514,706 | 1,313,429 | 937,790 |
digital assets at fair value | 1,145,180 | |||||||||||||||||||||||||||||||||||
prepaid expenses | 993,701 | 993,701 | 993,701 | 993,701 | 1,274,442 | |||||||||||||||||||||||||||||||
equipment | 3,812 | |||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 47,737 | 70,677 | 146,057 | 167,035 | 187,605 | 74,181 | ||||||||||||||||||||||||||||||
total assets | 7,813,567 | 7,584,576 | 8,181,789 | 4,809,574 | 3,229,289 | 4,942,152 | 7,600,976 | 9,944,732 | 5,786,643 | 8,082,726 | 10,090,423 | 12,432,443 | 18,604,465 | 21,657,590 | 24,300,792 | 26,463,505 | 29,025,295 | 31,137,959 | 80,262 | 1,949 | 1,639 | 3,237 | 35,234 | 43,498 | 47,340 | 104,321 | 498,144 | 877,714 | 2,543,020 | 2,542,052 | 2,666,677 | 2,784,698 | 2,907,620 | 2,938,053 | 3,843,050 | 3,467,367 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||
current maturities of lease liability | 25,584 | 49,659 | 73,020 | |||||||||||||||||||||||||||||||||
accounts payable | 1,056,796 | 727,172 | 785,754 | 552,560 | 880,880 | 711,710 | 953,086 | 455,368 | 311,617 | 346,299 | 239,022 | 316,709 | 311,066 | 648,104 | 316,092 | 218,905 | 354,977 | 287,878 | 95,568 | 91,187 | 179,322 | 166,165 | 170,659 | 173,913 | 169,270 | 159,249 | 190,726 | 218,791 | 177,653 | 190,168 | 144,558 | 111,962 | 82,688 | 77,028 | 101,394 | 233,281 |
accrued expenses | 1,179,457 | 1,023,806 | 1,263,243 | 680,747 | 578,731 | 412,813 | 505,397 | 465,618 | 146,274 | 202,236 | 311,502 | 1,573,961 | 216,407 | 307,412 | 292,566 | 279,265 | 378,660 | 369,110 | ||||||||||||||||||
total current liabilities | 2,236,253 | 1,750,978 | 2,074,581 | 1,282,966 | 1,532,631 | 1,219,199 | 1,551,664 | 1,010,666 | 730,579 | 826,070 | 821,414 | 2,160,836 | 1,192,733 | 1,571,068 | 1,057,779 | 971,020 | 1,226,406 | 1,161,177 | 115,314 | 2,492,877 | 2,439,010 | 2,354,393 | 2,284,742 | 2,213,850 | 2,165,415 | 2,083,128 | 2,088,606 | 2,093,265 | 1,721,784 | 840,053 | 809,470 | 561,726 | 784,502 | 1,121,717 | 1,309,822 | 2,364,906 |
non-current lease liability | 487 | |||||||||||||||||||||||||||||||||||
total liabilities | 2,236,253 | 1,750,978 | 2,074,581 | 1,282,966 | 1,533,118 | 1,221,367 | 1,577,312 | 1,061,366 | 797,484 | 914,847 | 930,741 | 2,290,194 | 1,364,440 | 1,575,723 | 1,063,926 | 978,405 | 1,816,931 | 1,896,267 | 115,314 | 2,492,877 | 2,439,010 | 2,354,393 | 2,284,742 | 2,213,850 | 2,165,415 | 2,083,128 | 2,116,113 | 2,198,213 | 1,841,230 | 1,334,119 | 2,783,444 | 2,161,710 | 1,878,005 | 1,267,175 | 1,466,020 | 2,457,184 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.0001... | ||||||||||||||||||||||||||||||||||||
common stock, par value 0.0001... | 257 | 5,287 | 4,029 | 527 | 371 | 327 | 287 | 286 | 129 | 2,473 | 2,463 | 2,463 | 1,600 | 1,592 | 1,593 | 1,571 | 1,560 | 1,560 | ||||||||||||||||||
additional paid-in capital | 106,660,090 | 103,552,406 | 100,390,701 | 93,879,685 | 89,214,999 | 88,510,949 | 87,429,165 | 87,278,542 | 80,658,111 | 80,429,556 | 80,339,418 | 78,709,420 | 68,773,666 | 65,595,106 | 63,585,736 | 62,306,861 | 60,846,342 | 59,892,453 | 16,998,820 | 14,329,057 | 14,329,057 | 14,329,057 | 14,329,057 | 14,329,057 | 14,327,428 | 14,322,366 | 14,309,615 | 14,300,514 | 14,260,989 | 14,111,944 | 9,884,774 | 9,752,689 | 9,247,645 | 8,483,727 | 8,334,863 | 6,041,995 |
treasury stock | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | |||||||||||||||||||||
accumulated deficit | -100,783,033 | -97,424,095 | -93,987,522 | -90,053,604 | -87,219,199 | -84,490,491 | -81,105,788 | -78,095,462 | -75,369,081 | -72,964,150 | -70,882,199 | -68,269,634 | -51,235,241 | -45,214,831 | -40,050,463 | -36,823,332 | -33,639,538 | -30,652,321 | -17,036,341 | -15,394,689 | -15,341,132 | -15,254,917 | -15,153,286 | -15,074,172 | -15,017,006 | -14,874,680 | -15,928,704 | -10,002,472 | -9,130,633 | |||||||
total stockholders’ equity | 5,577,314 | 5,833,598 | 6,107,208 | 3,526,608 | 1,696,171 | 3,720,785 | 6,023,664 | 8,883,366 | 4,989,159 | 7,167,879 | 9,159,682 | 10,142,249 | 17,240,025 | 20,081,867 | 23,236,866 | 25,485,100 | 27,208,364 | 29,241,692 | -2,351,156 | -1,978,807 | -1,617,969 | -1,320,499 | 701,790 | 1,207,933 | -116,767 | 622,988 | 1,029,615 | 1,670,878 | 2,377,030 | 1,010,183 | ||||||
total liabilities and stockholders’ equity | 7,813,567 | 7,584,576 | 8,181,789 | 4,809,574 | 3,229,289 | 4,942,152 | 7,600,976 | 9,944,732 | 5,786,643 | 8,082,726 | 10,090,423 | 12,432,443 | 18,604,465 | 21,657,590 | 24,300,792 | 26,463,505 | 29,025,295 | 31,137,959 | 3,237 | 104,321 | 498,144 | 877,714 | 2,543,020 | 2,542,052 | 2,666,677 | 2,784,698 | 2,907,620 | 2,938,053 | 3,843,050 | 3,467,367 | ||||||
non-current assets | ||||||||||||||||||||||||||||||||||||
property and equipment | 4,113 | 4,414 | 4,715 | 5,016 | 5,317 | 2,276 | 2,415 | 2,554 | 2,694 | |||||||||||||||||||||||||||
right-of-use assets | 24,318 | |||||||||||||||||||||||||||||||||||
non-current liabilities | ||||||||||||||||||||||||||||||||||||
total non-current assets | 993,701 | 993,701 | 1,274,442 | |||||||||||||||||||||||||||||||||
other assets | ||||||||||||||||||||||||||||||||||||
other | 5,535 | 5,535 | 5,535 | 5,535 | ||||||||||||||||||||||||||||||||
total other assets | 29,853 | 53,272 | 76,212 | 98,696 | 120,726 | 142,024 | 151,592 | 172,570 | 193,140 | 213,322 | 7,717,780 | 7,696,815 | 7,916,671 | 8,136,354 | 8,355,230 | 8,572,233 | ||||||||||||||||||||
due to licensor | 189,000 | 189,000 | 189,000 | 189,000 | 589,000 | 589,000 | 400,000 | 400,000 | 400,000 | 400,000 | ||||||||||||||||||||||||||
due to related parties | 39 | 5,791 | 1,772 | 11,742 | ||||||||||||||||||||||||||||||||
lease right-of-use assets, net of accumulated amortization | 93,161 | 115,191 | 136,489 | |||||||||||||||||||||||||||||||||
security deposit | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | 5,535 | ||||||||||||||||||||||||
current maturities of lease liabilities | 94,676 | 93,181 | 89,680 | |||||||||||||||||||||||||||||||||
non-current lease liabilities | 2,168 | 25,648 | 50,700 | |||||||||||||||||||||||||||||||||
due from related parties | 22,295 | |||||||||||||||||||||||||||||||||||
current maturities of operating lease liability | 83,649 | 82,744 | 81,890 | 81,166 | 76,260 | 26,552 | 49,121 | 71,078 | 92,769 | 92,447 | ||||||||||||||||||||||||||
non-current operating lease liability | 66,905 | 88,777 | 109,327 | 129,358 | 171,707 | 4,655 | 6,147 | 7,385 | 8,773 | 30,896 | ||||||||||||||||||||||||||
operating lease right-of-use assets, net of accumulated amortization | 207,787 | 246,979 | 28,890 | 51,622 | 95,934 | 117,236 | ||||||||||||||||||||||||||||||
due from tax agencies | 70,274 | 70,274 | 70,274 | |||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization | 7,465,266 | 7,662,390 | 7,859,514 | 8,253,761 | 8,449,462 | |||||||||||||||||||||||||||||||
due from related party | ||||||||||||||||||||||||||||||||||||
software | 19,740 | |||||||||||||||||||||||||||||||||||
office equipment | 9,327 | |||||||||||||||||||||||||||||||||||
total cost | 29,067 | |||||||||||||||||||||||||||||||||||
less: accumulated depreciation | 29,067 | |||||||||||||||||||||||||||||||||||
intangible assets | 8,056,638 | |||||||||||||||||||||||||||||||||||
note payable – paycheck protection program, current portion | ||||||||||||||||||||||||||||||||||||
accrued interest | ||||||||||||||||||||||||||||||||||||
note payable – paycheck protection program | ||||||||||||||||||||||||||||||||||||
non-current due to licensor | 400,000 | 400,000 | ||||||||||||||||||||||||||||||||||
net deferred tax liability | 181,752 | 304,194 | ||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||
accrued liabilities | 19,746 | 147,619 | 144,027 | 134,513 | 123,689 | 112,865 | 93,859 | 95,339 | 101,140 | 72,462 | 80,838 | 105,613 | 130,165 | 155,474 | 160,242 | 256,094 | 165,384 | 111,279 | ||||||||||||||||||
interest payable | 139,075 | 123,758 | 108,608 | 93,123 | 77,638 | 212,506 | 161,608 | 104,150 | 51,161 | 28,418 | 19,541 | 1,812 | 2,630 | 2,630 | ||||||||||||||||||||||
interest payable, related party | 427,455 | 379,362 | 332,566 | 284,730 | 236,893 | |||||||||||||||||||||||||||||||
income taxes payable | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 175 | 150 | 125 | 100 | 100 | 75 | 50 | ||||||||||||||||||||||
senior secured notes payable, related party | 962,361 | 962,361 | ||||||||||||||||||||||||||||||||||
unsecured notes payable | 1,824,561 | 1,246,335 | 728,908 | |||||||||||||||||||||||||||||||||
revolving line of credit | 91,980 | 91,980 | 91,980 | 91,980 | 91,980 | 229,980 | 229,980 | 229,980 | 229,980 | 229,980 | 229,980 | 229,980 | ||||||||||||||||||||||||
revolving line of credit, related party | 138,000 | 138,000 | 138,000 | 138,000 | 138,000 | |||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.0001 par value... | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 88 | 89 | 78 | 73 | 73 | ||||||||||||||||||||
common stock, 0.0001 par value... | 2,469 | 1,102 | 1,102 | 1,102 | 1,102 | 1,102 | 1,102 | 1,102 | 1,102 | 1,102 | 1,102 | 1,095 | 843 | 843 | 827 | 808 | 805 | 703 | ||||||||||||||||||
total stockholders’ deficit | -35,052 | -2,490,928 | -2,437,371 | -2,249,508 | -2,170,352 | -2,118,075 | ||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 80,262 | 1,949 | 1,639 | 35,234 | 43,498 | 47,340 | ||||||||||||||||||||||||||||||
current portion of senior secured notes payable, related party | 1,037,361 | 962,361 | 962,361 | |||||||||||||||||||||||||||||||||
current portion of unsecured notes payable | 420,000 | 420,000 | 20,000 | 90,000 | ||||||||||||||||||||||||||||||||
stockholder’s deficit from discontinued operations | -1,426,416 | -1,426,416 | -1,426,399 | -1,426,357 | -1,429,617 | |||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 1,269 | 47,722 | 5,970 | 32,501 | 42,428 | 131,862 | 117,346 | 120,822 | 111,934 | 80,386 | 80,092 | 48,460 | ||||||||||||||||||||||||
assets held for sale | 15,000 | 42,000 | 109,500 | |||||||||||||||||||||||||||||||||
current assets from discontinued operations | 3,542 | 3,584 | 3,632 | 12,350 | ||||||||||||||||||||||||||||||||
equipment, net of depreciation | 159 | 175,517 | 398,519 | 438,723 | 466,413 | 480,391 | 443,668 | 465,026 | 369,775 | 386,763 | 297,433 | |||||||||||||||||||||||||
current portion of unsecured notes payable, net of discount of 0 and 967 at december 31, 2016 and 2015, respectively | 420,000 | |||||||||||||||||||||||||||||||||||
current liabilities from discontinued operations | 307,219 | 300,338 | ||||||||||||||||||||||||||||||||||
stockholders’ equity (deficit) from discontinued operations | -1,426,416 | -1,427,613 | ||||||||||||||||||||||||||||||||||
other receivables | 25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 0 and 967 at september 30, 2016 and december 31, 2015, respectively | 420,000 | |||||||||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 0 and 967 at june 30, 2016 and december 31, 2015, respectively | 420,000 | |||||||||||||||||||||||||||||||||||
senior secured notes payable | 962,361 | 947,361 | 908,361 | 630,000 | ||||||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 967 at december 31, 2015 | 420,000 | |||||||||||||||||||||||||||||||||||
accounts receivable | 11,613 | 15,060 | 5,150 | 4,095 | 26,739 | 99,030 | 20,345 | 19,200 | 24,399 | 61,154 | ||||||||||||||||||||||||||
inventory | 141,484 | 203,230 | 197,129 | 222,018 | 200,751 | 206,277 | 263,780 | 228,256 | 207,001 | 198,372 | ||||||||||||||||||||||||||
intangible assets, net of amortization | 1,607,145 | 1,696,430 | 1,785,716 | 1,875,002 | 1,964,287 | 2,053,572 | 2,142,858 | 2,232,144 | ||||||||||||||||||||||||||||
other assets, from discontinued operations | ||||||||||||||||||||||||||||||||||||
deferred revenue | 22,500 | 165,629 | 143,129 | 58,165 | ||||||||||||||||||||||||||||||||
loan payable | 57,340 | 56,910 | 56,486 | 54,767 | 44,290 | 41,572 | 41,186 | 40,339 | 27,579 | |||||||||||||||||||||||||||
current portion of senior secured notes payable | 947,361 | 160,000 | 990,087 | |||||||||||||||||||||||||||||||||
current portion of unsecured notes payable, net of discount of 967 at december 31, 2015 | 419,033 | |||||||||||||||||||||||||||||||||||
long-term liabilities: | ||||||||||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 59,768 at december 31, 2014 | ||||||||||||||||||||||||||||||||||||
total long-term liabilities | 27,507 | 104,948 | 119,446 | 494,066 | 1,973,974 | 1,599,984 | 1,093,503 | 145,458 | 156,198 | 92,278 | ||||||||||||||||||||||||||
consigned inventory | 38,963 | 124,448 | 124,448 | |||||||||||||||||||||||||||||||||
liability related to assets held for sale | 43,549 | |||||||||||||||||||||||||||||||||||
equipment loan payable | 44,813 | |||||||||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 15,788 at september 30, 2015 | 404,212 | |||||||||||||||||||||||||||||||||||
note receivable | 88,763 | 86,214 | ||||||||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 30,609 at june 30, 2015 | 389,391 | |||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||
accumulated deficit during development stage | -15,622,133 | -13,560,319 | -12,905,124 | -8,218,950 | -6,813,758 | -5,958,742 | -5,032,622 | |||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 45,269 at march 31, 2015 | 374,731 | |||||||||||||||||||||||||||||||||||
advance payment | 155,497 | |||||||||||||||||||||||||||||||||||
current portion of senior subordinated note payable | 500,000 | 1,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||
unsecured notes payable, net of discount of 59,768 | 360,232 | |||||||||||||||||||||||||||||||||||
series b preferred stock, 0.0001 par value... | 10 | 18 | 21 | 70 | ||||||||||||||||||||||||||||||||
series c preferred stock, 0.0001 par value... | 5 | 10 | 10 | 33 | ||||||||||||||||||||||||||||||||
current portion of notes payable | 250,000 | 250,000 | 500,000 | |||||||||||||||||||||||||||||||||
senior subordinated note payable | ||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.0001 par value... | 4 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||
net loss | -3,358,938 | -2,728,708 | -2,404,931 | -774,443 | -863,523 | -969,078 | -750,832 | -609,173 | -853,004 | -322,891 | -118,478 | -75,627 | -90,824 | -68,333 | -43,200 | -133,625 | -362,766 | -295,746 | -2,051,109 | -644,606 | -1,538,802 | -791,953 | -851,219 | -1,344,276 | -806,925 | -718,840 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||
depreciation | 301 | 301 | 140 | 2,111 | 2,111 | 2,112 | 2,111 | 2,111 | 2,111 | 22,427 | 23,358 | 21,775 | 14,518 | |||||||||||||
non-cash lease expense for right-of-use assets | 0 | 22,484 | ||||||||||||||||||||||||
unrealized gain on digital assets at fair value | ||||||||||||||||||||||||||
stock-based compensation | 123,541 | 155,048 | 256,818 | 116,314 | 269,129 | 66,476 | 58,559 | 23,535 | 0 | 0 | 1,629 | 5,062 | 12,751 | 9,101 | 39,525 | 35,552 | 21,670 | 148,864 | 17,526 | |||||||
net changes in operating assets and liabilities: | ||||||||||||||||||||||||||
prepaid expenses and other | 144,423 | -10,061 | 120,490 | -198,805 | ||||||||||||||||||||||
operating lease liability | 0 | -21,873 | -20,967 | -18,780 | -20,059 | -342,101 | 303,161 | |||||||||||||||||||
accounts payable | 329,624 | 169,170 | -34,682 | 10,751 | -78,490 | -139,706 | -9,045 | 212,082 | -171,379 | |||||||||||||||||
due from related parties | -39,270 | |||||||||||||||||||||||||
accrued expenses | 155,651 | 165,918 | -55,962 | 89,569 | -178,605 | 174,055 | 34,924 | |||||||||||||||||||
net cash from operating activities | -2,900,578 | -2,247,721 | -2,123,868 | -1,513,486 | -217,683 | -526,547 | -492,429 | -463,976 | -1,010,752 | |||||||||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
free cash flows | -2,900,578 | -2,247,721 | -2,123,868 | -1,513,486 | -217,683 | -526,547 | -492,429 | -463,976 | -1,010,752 | |||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||
purchase of digital asset | ||||||||||||||||||||||||||
purchase of equipment | ||||||||||||||||||||||||||
net cash from investing activities | 0 | 0 | 0 | 475,500 | ||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||
net proceeds from issuance of common stock | 109,022 | |||||||||||||||||||||||||
shares withheld to pay taxes on stock-based compensation | 0 | -312 | ||||||||||||||||||||||||
settlement of stock award | 0 | 0 | ||||||||||||||||||||||||
payment of finance lease obligation | 0 | -1,464 | ||||||||||||||||||||||||
net cash from financing activities | 2,979,113 | 547,582 | -30,607 | -219,286 | 109,022 | |||||||||||||||||||||
net increase in cash and cash equivalents | -771,465 | 187,234 | -217,683 | |||||||||||||||||||||||
cash and cash equivalents - beginning of year | ||||||||||||||||||||||||||
cash and cash equivalents - end of year | ||||||||||||||||||||||||||
net proceeds from the sale of stock and exercise of warrants | ||||||||||||||||||||||||||
cash and cash equivalents - beginning of period | ||||||||||||||||||||||||||
cash and cash equivalents - end of period | ||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||||||
cash paid for income taxes | ||||||||||||||||||||||||||
non-cash financing activities | ||||||||||||||||||||||||||
issuance of 5,000 shares of common stock in connection with a licensing agreement which had previously been recorded as a due to licensor | ||||||||||||||||||||||||||
new right-of-use asset | ||||||||||||||||||||||||||
financing lease liability | ||||||||||||||||||||||||||
net | ||||||||||||||||||||||||||
warrants issued for consulting services | ||||||||||||||||||||||||||
purchase of property and equipment | 0 | 0 | ||||||||||||||||||||||||
net proceeds from issuance of stock | ||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -426,230 | |||||||||||||||||||||||||
warrants issued to purchase 158,007 shares of common stock in connection with a consulting agreement | ||||||||||||||||||||||||||
due (from) to related parties | -5,752 | -25,582 | ||||||||||||||||||||||||
net proceeds from common stock issued | ||||||||||||||||||||||||||
net increase in cash | ||||||||||||||||||||||||||
cash and cash equivalents – beginning of period | 0 | 0 | 1,740,961 | |||||||||||||||||||||||
cash and cash equivalents – end of period | -217,683 | -526,547 | 1,248,532 | |||||||||||||||||||||||
issuance of common stock in satisfaction of a due to licensor in connection with a licensing agreement | ||||||||||||||||||||||||||
right-of-use asset obtained in exchange for financing lease liability | ||||||||||||||||||||||||||
non-cash milestone expense in connection with license agreement | ||||||||||||||||||||||||||
amortization of debt issuance costs | 2,228 | 3,709 | ||||||||||||||||||||||||
amortization of intangible asset | 198,832 | 198,832 | 198,832 | 198,832 | 198,833 | 200,255 | 89,286 | 89,285 | 89,285 | |||||||||||||||||
impairment of intangible asset | 0 | 0 | ||||||||||||||||||||||||
warrants issued to purchase 158,007 shares of common stock | ||||||||||||||||||||||||||
other receivables | ||||||||||||||||||||||||||
acquisition of treasury stock | ||||||||||||||||||||||||||
lease expense for right-of-use assets | ||||||||||||||||||||||||||
milestone expense in connection with license agreement | ||||||||||||||||||||||||||
amortization of issuance costs | ||||||||||||||||||||||||||
warrants issued to purchase 3,160,130 shares of common stock in connection with a consulting agreement | ||||||||||||||||||||||||||
issuance of 123,609 shares of common stock in connection with the purchase agreement with lincoln park | ||||||||||||||||||||||||||
right-of-use asset obtained in exchange for operating lease liability | -293,198 | |||||||||||||||||||||||||
deferred income tax expense | -212,015 | |||||||||||||||||||||||||
accrued interest | 21,902 | 0 | 3,987 | 4,600 | 4,600 | 4,600 | ||||||||||||||||||||
purchase of software license | ||||||||||||||||||||||||||
purchase of intangible asset | ||||||||||||||||||||||||||
proceeds from issuance of senior convertible notes | ||||||||||||||||||||||||||
proceeds received in satisfaction of stock subscription receivable | ||||||||||||||||||||||||||
transaction costs incurred on senior convertible notes | ||||||||||||||||||||||||||
payment of placement agent and legal fees associated with clinical funding commitment | 0 | |||||||||||||||||||||||||
amortization of right-of-use assets | 18,730 | 18,335 | 17,947 | |||||||||||||||||||||||
deferred income tax benefit | -141,251 | -170,602 | -130,299 | |||||||||||||||||||||||
payments made by an investor in satisfaction of their stock subscription receivable | ||||||||||||||||||||||||||
prepaid expenses | 47,642 | -20,722 | 10,632 | |||||||||||||||||||||||
due (from)/to related parties | 23,728 | |||||||||||||||||||||||||
payments made directly to our contract research organization for clinical trial expenses by an investor in partial satisfaction of their stock subscription receivable | ||||||||||||||||||||||||||
proceeds from (purchase of) certificates of deposit | ||||||||||||||||||||||||||
payments made directly to our contract research organization by an investor in partial satisfaction of their stock subscription receivable | 115,000 | |||||||||||||||||||||||||
current portion of operating lease liability | -19,276 | |||||||||||||||||||||||||
net decrease in cash | -492,429 | |||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||
reduction in deferred lease liability | -9,963 | |||||||||||||||||||||||||
recognize the exclusive license intangible asset acquired from concert | ||||||||||||||||||||||||||
recognize deferred tax liability for basis difference of intangible asset | ||||||||||||||||||||||||||
recognize additional paid-in-capital for consideration paid from the transfer of 2,090,301 common shares of processa released by promet to concert for processa | ||||||||||||||||||||||||||
impairment of software costs | ||||||||||||||||||||||||||
vendor deposit | ||||||||||||||||||||||||||
due to related parties | ||||||||||||||||||||||||||
accrued rent liability | ||||||||||||||||||||||||||
accrued liabilities | -264,292 | 202,317 | ||||||||||||||||||||||||
proceeds from the redemption of certificates of deposit | ||||||||||||||||||||||||||
acquisition costs related to the concert intangible asset | ||||||||||||||||||||||||||
cash received in a reverse acquisition transaction | ||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs of 308,830 | ||||||||||||||||||||||||||
costs related to the clinical trial funding commitment | ||||||||||||||||||||||||||
costs related to the conversion of the senior notes and in 2017, payment of debt issuance costs | ||||||||||||||||||||||||||
cash and cash equivalents – beginning of year | ||||||||||||||||||||||||||
cash and cash equivalents – end of year | ||||||||||||||||||||||||||
proceeds from certificates of deposit | ||||||||||||||||||||||||||
acquisition of intangible asset | 0 | |||||||||||||||||||||||||
payment of debt issuance costs | ||||||||||||||||||||||||||
transaction costs incurred in connection with the conversion of senior convertible notes | ||||||||||||||||||||||||||
cash and cash equivalents | ||||||||||||||||||||||||||
beginning of period | 0 | |||||||||||||||||||||||||
end of period | -426,230 | |||||||||||||||||||||||||
non-cash financing and investing activities | ||||||||||||||||||||||||||
recognize exclusive license intangible asset acquired from concert | 0 | |||||||||||||||||||||||||
recognize deferred tax liability for basis difference for intangible asset | 0 | |||||||||||||||||||||||||
recognize additional paid-in capital for consideration paid from the transfer of 2,090,301 common shares of processa owned by promet to concert | 0 | |||||||||||||||||||||||||
cash paid for intangible asset acquired from concert | ||||||||||||||||||||||||||
conversion of 2,350,000 of senior convertible debt and related accrued interest into 1,206,245 shares of common stock and warrants | 0 | |||||||||||||||||||||||||
common stock and stock purchase warrants issued in connection with a clinical trial funding commitment | 0 | |||||||||||||||||||||||||
accrued interest on investments | ||||||||||||||||||||||||||
note receivable related to the sale of common stock and stock purchase warrants | ||||||||||||||||||||||||||
security deposit | ||||||||||||||||||||||||||
proceeds from issuance of common stock | ||||||||||||||||||||||||||
cash and cash equivalents - beg. of year | ||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||
less loss from discontinued operations, net of tax | ||||||||||||||||||||||||||
loss from continuing operations | -322,891 | -118,478 | -75,627 | -90,807 | -68,291 | -46,460 | -131,621 | |||||||||||||||||||
adjustments to reconcile net loss to cash flows from operating activities: | ||||||||||||||||||||||||||
depreciation expense | 0 | 0 | 0 | 159 | -21,101 | 23,635 | 28,628 | 29,089 | ||||||||||||||||||
gain on debt forgiveness | -36,359 | -30,912 | 20,424 | 0 | ||||||||||||||||||||||
amortization of discount on note payable | 0 | 0 | 0 | 967 | 14,821 | 14,821 | 14,660 | 14,499 | ||||||||||||||||||
changes in current assets and liabilities: | ||||||||||||||||||||||||||
decrease in prepaid and other current assets | 0 | 1,269 | 46,453 | 26,531 | 9,927 | 89,434 | ||||||||||||||||||||
increase in accounts payable | -34,238 | -44,066 | -24,918 | -3,254 | 4,761 | -28,065 | 45,609 | 32,596 | 29,274 | -23,080 | -24,366 | -131,887 | ||||||||||||||
(decrease) in income taxes payable | -200 | |||||||||||||||||||||||||
(decrease) in accrued liabilities | -28,227 | -8,188 | 1 | |||||||||||||||||||||||
increase in interest payable | 40,903 | 30,467 | 15,150 | 15,485 | -50,761 | 38,990 | 50,899 | 54,818 | 52,989 | 37,104 | 8,877 | |||||||||||||||
increase in interest payable, related party | 131,037 | 94,889 | 46,796 | 47,836 | 114,083 | |||||||||||||||||||||
net cash from operating activities from continuing operations | -249,975 | -76,288 | -1,598 | -3,455 | 16,778 | -276 | -43,900 | |||||||||||||||||||
net cash from operating activities from discontinued operations | -3,542 | -42 | -2,297 | -6,469 | ||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||
proceeds from sale of assets held for sale | -25,000 | 15,000 | 27,000 | |||||||||||||||||||||||
net cash from investing activities from continuing operations | 0 | -25,000 | 15,000 | 27,000 | ||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||
proceeds from issuance of senior secured notes payable | 327,000 | 75,000 | 0 | 0 | 0 | 15,000 | 0 | 39,000 | 264,000 | 450,000 | 0 | 9,913 | ||||||||||||||
net cash from financing activities from continuing operations | 327,000 | 75,000 | 0 | 0 | 0 | 15,000 | ||||||||||||||||||||
net change in cash and cash equivalents | 77,025 | -1,288 | -1,598 | -6,997 | -8,264 | 12,427 | -8,369 | -4,467 | -96 | -26,590 | 20,549 | -34,500 | 15,835 | -42,349 | -104,616 | -809,073 | 372,133 | |||||||||
cash and cash equivalents, beginning of period | 3,237 | 0 | 0 | 21,234 | 0 | 0 | 0 | 186,864 | -6,000 | 0 | ||||||||||||||||
cash and cash equivalents, end of period | 80,262 | -96 | -26,590 | 41,783 | -34,500 | 15,835 | -42,349 | 82,248 | -815,073 | 372,133 | ||||||||||||||||
less: loss from discontinued operations, net of tax | 17 | 42 | -3,260 | 2,004 | ||||||||||||||||||||||
(increase) in receivables | ||||||||||||||||||||||||||
cash and cash equivalents, beginning of period, including discontinued operations | 3,237 | 3,237 | 0 | 0 | 0 | 14,440 | ||||||||||||||||||||
cash and cash equivalents, continuing operations, end of period | 1,949 | 1,639 | -3,455 | -8,222 | 12,475 | 2,439 | ||||||||||||||||||||
cash and cash equivalents, discontinued operations, end of period | -42 | -48 | 3,632 | |||||||||||||||||||||||
increase in receivables | -25,000 | 97,365 | -12,459 | -87,269 | ||||||||||||||||||||||
decrease in accounts payable | 13,157 | 10,021 | -12,516 | |||||||||||||||||||||||
decrease in accrued liabilities | -1,074 | -840 | -5,183 | 17,854 | -19,082 | -35,363 | -78,365 | |||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||
adjustments to reconcile net loss from continuing operations to net cash from operating activities: | ||||||||||||||||||||||||||
amortization of intangible assets | 0 | 0 | 89,286 | 89,285 | ||||||||||||||||||||||
impairment of assets held for sale | 101,069 | |||||||||||||||||||||||||
loss on disposal of equipment | 9,238 | 44,128 | ||||||||||||||||||||||||
bad debt expense | 0 | |||||||||||||||||||||||||
shares exchanged for services | ||||||||||||||||||||||||||
decrease in receivables | 22,644 | -1,145 | 5,199 | |||||||||||||||||||||||
decrease in prepaid expenses and other current assets | ||||||||||||||||||||||||||
increase in inventory | 12,314 | -21,267 | 5,526 | 57,503 | -119,236 | 60,883 | -8,629 | |||||||||||||||||||
increase in income taxes payable | 25 | 25 | 25 | 25 | 25 | 25 | ||||||||||||||||||||
increase in accrued liabilities | -145,158 | 42,619 | 23,554 | |||||||||||||||||||||||
increase in deferred revenue | 22,500 | 84,964 | ||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||
purchases of property and equipment | 0 | 0 | 0 | -1,399 | -22,580 | -9,947 | -2,000 | -13,772 | 83,506 | -103,848 | ||||||||||||||||
proceeds from the sale of assets held for sale | ||||||||||||||||||||||||||
proceeds from the sale of property and equipment | ||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | ||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||
proceeds from issuance of common shares with warrants | ||||||||||||||||||||||||||
repayment on equipment loan payable | 0 | 8,130 | -14,068 | -13,964 | ||||||||||||||||||||||
net cash from financing activities from discontinued operations | ||||||||||||||||||||||||||
(increase) in other receivables | ||||||||||||||||||||||||||
(increase) in inventory | ||||||||||||||||||||||||||
(increase) in consigned inventory | ||||||||||||||||||||||||||
(decrease) in deferred revenue | ||||||||||||||||||||||||||
proceeds from issuance of common shares | 0 | 88,000 | ||||||||||||||||||||||||
non-cash expenses exchanged for services | 0 | 25,500 | ||||||||||||||||||||||||
decrease in inventory | -1,901 | 24,889 | ||||||||||||||||||||||||
increase in consigned inventory | 85,485 | 0 | -124,448 | |||||||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | 390,659 | ||||||||||||||||||||||
proceeds from sale of property and equipment | ||||||||||||||||||||||||||
proceeds from issuance of unsecured notes payable | 95,000 | 579,003 | 570,000 | 1,000,000 | ||||||||||||||||||||||
repayment of senior subordinated note payable | ||||||||||||||||||||||||||
proceeds from issuance of series d preferred shares | ||||||||||||||||||||||||||
shares issued for consulting | ||||||||||||||||||||||||||
decrease in deferred revenue | ||||||||||||||||||||||||||
cash from operating activities | -47,226 | -276,522 | -502,088 | -459,383 | -540,239 | -708,088 | -987,738 | -462,538 | -709,324 | |||||||||||||||||
acquisition of business | ||||||||||||||||||||||||||
cash from investing activities | 0 | 0 | -1,399 | -22,580 | -9,947 | -2,000 | -10,417 | 83,506 | -103,848 | |||||||||||||||||
proceeds from issuance of common shares and warrants | ||||||||||||||||||||||||||
cash from financing activities | 47,130 | 249,932 | 524,036 | 447,463 | 566,021 | 667,739 | 893,539 | -430,041 | 1,185,305 | |||||||||||||||||
cash flows from investing activites: | ||||||||||||||||||||||||||
increase in prepaid and other current assets | -14,516 | -7,056 | 5,706 | -31,632 | ||||||||||||||||||||||
proceeds from advance payment | ||||||||||||||||||||||||||
repayment of senior secured notes payable | 0 | |||||||||||||||||||||||||
adjustments to reconcile net loss to cash from operating activities: | ||||||||||||||||||||||||||
amortization of discount on notes payable | 58,344 | 51,271 | 21,086 | |||||||||||||||||||||||
cash from acquisition of subsidiary | 0 | 0 | 3,355 | |||||||||||||||||||||||
loan repayment of senior subordinated note payable | 0 | -250,000 | -250,000 | |||||||||||||||||||||||
proceeds from issuance of preferred shares, net of commissions paid | 0 | 355,967 | 153,996 | |||||||||||||||||||||||
repayment of loan payable | -12,982 | -8,228 | -10,457 | |||||||||||||||||||||||
stock-based compensation and other non-cash expenses | 34,313 | 129,408 | ||||||||||||||||||||||||
proceeds from issuance of senior subordinated note payable | ||||||||||||||||||||||||||
proceeds from exercise of options | ||||||||||||||||||||||||||
proceeds from loan payable | ||||||||||||||||||||||||||
amortization expense | ||||||||||||||||||||||||||
proceeds from exercise of stock options | ||||||||||||||||||||||||||
proceeds from issuance of series a preferred shares | ||||||||||||||||||||||||||
proceeds from issuance of series b preferred shares | ||||||||||||||||||||||||||
proceeds from issuance of series c preferred shares | ||||||||||||||||||||||||||
loan proceeds from equipment loan payable | ||||||||||||||||||||||||||
amortization | 89,286 | |||||||||||||||||||||||||
proceeds from issuance of series d preferred shares, net of commissions paid | ||||||||||||||||||||||||||
loan repayment of equipment loan payable | ||||||||||||||||||||||||||
dividend payable in accrued expenses |
