Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Cash flows from operating activities:    
Net Loss $ (21,182,040) $ (2,076,858)
Adjustments to reconcile net loss to net cash used in operating activities:    
Accrued interest/dividends 4,496 88,248
Amortization of debt discount 608,460 278,685
Amortization of intangible assets 9,167
Gain on sale of marketable securities (41,447)
Unrealized loss on marketable securities 41,447
Gain on forgiveness of debt (180,258)
Stock based compensation    
Options modification expense 15,036,051
Options issued for debt issuance 200
Shares issued for services 14,800
Change in assets and liabilities    
Prepaid Expenses (557,279) 9,566
Trade and Other Payables (1,988,204) (454,951)
Operating Leases 278 1,056
Net cash used by operating activities (8,258,496) (2,130,087)
Cash flows from investing activities:    
Purchases of marketable securities (10,137)
Proceeds from sale of marketable securities 9,983,176 (0)
Net cash received in business combination 1,380,852
Net cash provided by investing activities 11,353,891
Cash flows from financing activities    
Consumed by the payoff of the line of credit – related party (3,062,444)
Net proceeds from line of credit - related party 120,000 1,332,749
Net proceeds from note payable 1,826,137
Net proceeds from the Payroll Protection Program 70,600
Net proceeds from issuance of common stock 650,000
Net cash provided by financing activities (1,116,307) 2,053,349
Net increase/(decrease) in cash 1,979,088 (76,738)
Cash at beginning of period 148,284 134,499
Cash at end of period 2,127,372 57,761
Supplemental cash flow information    
Interest 271,800
Income Taxes
Supplemental Schedule of Non-Cash Financing and Investing Activities    
Operating lease right-of-use asset obtained in exchange for lease obligation 527,195
Investment in Oravax, Inc. included in trade and other payables. $ 1,500,000