Quarterly report pursuant to Section 13 or 15(d)

Statements of Cash Flows (Unaudited)

v3.21.2
Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Cash flows from operating activities    
Net loss $ (2,064) $ (682)
Adjustments to reconcile net loss to net cash used in operating activities:    
R&D Expense for issuance of common stock for anti-dilution clause 30
Stock-based compensation expense 496 91
Convertible debt discount amortization 447
Convertible debt non-cash interest 127
Gain on extinguishment of debt (19)
Deferred compensation to CEO 157 262
Changes in assets and liabilities:    
Prepaid expense and other current assets (7) (23)
Related party service fee receivable (38)
Accounts payable and accrued liabilities 20 112
Related party service fee payable (9) (5)
Net cash used in operating activities (890) (215)
Cash flows from financing activities    
Issuance of common stock 142
Proceeds from loan from stockholder 237 40
Proceeds from convertible notes 1,098
Repayment of loan from stockholder (460)
Deferred offering costs (103)
Proceeds from exercise of options 119
Proceeds from government loan 19
Net cash provided by financing activities 891 201
Net (decrease) increase in cash 1 (14)
Cash at the beginning of the period 15
Cash at the end of the period 1 1
Supplemental cash flow information    
Deferred offering costs included in accrued liabilities $ 519  
Cash paid for income taxes   $ 1