Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2024

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission file number: 000-55413

Cell Source, Inc.

(Exact name of registrant as specified in its charter)

Nevada

32-0379665

(State or other jurisdiction

of incorporation or organization)

(I.R.S. Employer

Identification No.)

57 West 57^th Street, Suite 400

New York, NY 10019

(Address of principal executive offices)

(646) 416-7896

(Issuer’s telephone number)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading symbol(s)		Name of each exchange on which registered
None		N/A		N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☒	Smaller reporting company ☒
	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any news or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of August 14, 2024, the registrant had 41,941,397 shares of $0.001 par value common stock outstanding.

CELL SOURCE, INC.

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2024

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.	3

Condensed Consolidated Balance Sheets as of June 30, 2024 (Unaudited) and December 31, 2023	3

Unaudited Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2024 and 2023	4

Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Deficiency for the Three and Six Months Ended June 30, 2024 and 2023	5

Unaudited Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2023	6

Notes to Unaudited Condensed Consolidated Financial Statements	7

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.	13

Item 3. Quantitative and Qualitative Disclosures About Market Risk.	17

Item 4. Controls and Procedures.	17

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.	18

Item 1A. Risk Factors.	18

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.	18

Item 3. Defaults Upon Senior Securities.	18

Item 4. Mine Safety Disclosures.	18

Item 5. Other Information.	18

Item 6. Exhibits.	18

SIGNATURES	19

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

CELL SOURCE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

	June 30,			December 31,
	2024			2023
	(Unaudited)
Assets
Current Assets:
Cash	$	90,549		$	22,203
Prepaid expenses		321,500			160,750
Other current assets		17,718			12,218
Total Assets	$	429,767		$	195,171

Liabilities and Stockholders’ Deficiency

Current Liabilities:
Accounts payable	$	1,751,867		$	1,467,052
Accrued expenses		1,390,363			1,225,195
Accrued expenses - related party		173,500			144,500
Accrued expenses		173,500			144,500
Accrued interest		976,840			939,549
Accrued interest - related parties		1,806,964			1,480,117
Accrued interest		1,806,964			1,480,117
Accrued compensation		1,016,127			960,554
Notes payable, net of debt discount of $115,614 and $776 as of June 30, 2024 and December 31, 2023, respectively		889,229			710,317

Notes payable - related parties, net of debt discount of $115,614 and $0 as of June 30, 2024 and December 31, 2023, respectively		328,136			150,000
Notes payable		328,136			150,000

Convertible notes payable, net of debt discount of $10,551 and $16,179 as of June 30, 2024 and December 31, 2023, respectively		984,449			1,078,821

Convertible notes payable - related parties		7,461,708			7,315,036
Convertible notes payable		7,461,708			7,315,036
Derivative liabilities		235,093			33,000
Derivative liabilities - related party		142,365			-
Derivative liabilities		142,365			-
Financing liability		343,533			42,033
Advances payable		135,000			135,000
Advances payable - related party		100,000			100,000
Advances payable		100,000			100,000
Accrued dividend payable		14,094			25,540
Total Liabilities		17,749,268			15,806,714

Commitments and contingencies (Note 8)		-			-

Stockholders’ Deficiency:
Convertible Preferred Stock, $0.001 par value, 10,000,000 shares authorized;
Series A Convertible Preferred Stock, 1,350,000 shares designated, 1,342,195 shares issued and outstanding as of June 30, 2024 and December 31, 2023; liquidation preference of $10,066,463 as of June 30, 2024 and December 31, 2023, respectively		1,342			1,342
Series B Convertible Preferred Stock, 2,000,000 shares designated, 206,799 and 106,668 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively; liquidation preference of $1,563,826 and $806,805 as of June 30, 2024 and December 31, 2023, respectively		207			107
Series C Convertible Preferred Stock, 1,000,000 shares designated, 550,815 and 537,482 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively; liquidation preference of $4,133,195 and $4,049,861 as of June 30, 2024 and December 31, 2023, respectively		550			537
Preferred stock, value
Common Stock, $0.001 par value, 200,000,000 shares authorized; 41,941,397 and 39,830,802 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively		41,941			39,831
Additional paid-in capital		27,068,041			26,014,028
Accumulated deficit		(44,431,582	)		(41,667,388	)
Total Stockholders’ Deficiency		(17,319,501	)		(15,611,543	)
Total Liabilities and Stockholders’ Deficiency	$	429,767		$	195,171

The accompanying notes are an integral part of these condensed consolidated financial statements.

CELL SOURCE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

		2024			2023			2024			2023
	For the Three Months Ended June 30,						For the Six Months Ended June 30,

		2024			2023			2024			2023

Operating Expenses:
Research and development	$	805,511		$	351,088		$	1,147,224		$	675,088
Research and development - related party		14,500			14,500			29,000			29,000
Research and development		14,500			14,500			29,000			29,000
General and administrative		373,668			539,877			1,155,584			1,616,926
Total Operating Expenses		1,193,679			905,465			2,331,808			2,321,014
Loss From Operations		(1,193,679	)		(905,465	)		(2,331,808	)		(2,321,014	)

Other (Expense) Income:
Interest expense		(9,365	)		(56,535	)		(40,348	)		(76,474	)
Interest expense - related parties		(227,267	)		(180,747	)		(333,405	)		(296,578	)
Interest expense		(227,267	)		(180,747	)		(333,405	)		(296,578	)
Interest expense - amortization of debt discount		(32,546	)		(41,854	)		(37,500	)		(77,575	)
Interest expense - amortization of debt discount - related parties		(37,077	)		(98,923	)		(38,079	)		(203,450	)
Interest expense - amortization of debt discount		(37,077	)		(98,923	)		(38,079	)		(203,450	)
Change in fair value of derivative liabilities		7,017			-			12,817			-
Change in fair value of derivative liabilities - related party		4,129			-			4,129			-
Change in fair value of derivative liabilities		4,129			-			4,129			-
Gain on extinguishment of note payable		-			41,920			-			41,920
Total Other Expense		(295,109	)		(336,139	)		(432,386	)		(612,157	)
Net Loss		(1,488,788	)		(1,241,604	)		(2,764,194	)		(2,933,171	)
Dividend attributable to Series A, B, and C preferred stockholders		(339,871	)		(300,849	)		(666,536	)		(598,366	)
Net Loss Applicable to Common Stockholders	$	(1,828,659	)	$	(1,542,453	)	$	(3,430,730	)	$	(3,531,537	)

Net Loss Per Common Share - Basic and Diluted	$	(0.04	)	$	(0.04	)	$	(0.08	)	$	(0.10	)

Weighted Average Common Shares Outstanding -
Basic and Diluted		41,019,348			37,213,515			40,763,349			37,137,064

The accompanying notes are an integral part of these condensed consolidated financial statements.

CELL SOURCE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIENCY

(Unaudited)

	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Capital			Deficit			Deficiency
	FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024
	Convertible Preferred				Convertible Preferred				Convertible Preferred								Additional						Total
	Stock - Series A				Stock - Series B				Stock - Series C				Common Stock				Paid-In			Accumulated			Stockholders’
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Capital			Deficit			Deficiency

Balance, January 1, 2024		1,342,195	$	1,342		106,668	$	107		537,482	$	537		39,830,802	$	39,831	$	26,014,028		$	(41,667,388	)	$	(15,611,543	)

Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock		-		-		-		-		13,333		13		6,546		6		104,891			-			104,910

Series A, B and C Convertible Preferred Stock dividends:
Accrual of earned dividends		-		-		-		-		-		-		-		-		(326,665	)		-			(326,665	)
Payment of dividends in kind
Payment of dividends in kind, shares

Common stock issued in satisfaction of accrued compensation		-		-		-		-		-		-		180,000		180		44,820			-			45,000

Issuance of Series B Convertible Preferred Stock for cash, net		-		-		3,333		3		-		-		-		-		19,897			-			19,900

Common stock issued in satisfaction of convertible note payable interest		-		-		-		-		-		-		2,000		2		518			-			520

Issuance of common stock in connection with extinguishment of note payable
Issuance of common stock in connection with extinguishment of note payable, shares
Issuance of warrants in connection with:
Satisfaction of accrued interest
Issuance of convertible notes payable
Conversion of Series C Convertible Preferred Stock into common stock
Conversion of Series C Convertible Preferred Stock into common stock, shares
Stock-based compensation:
Warrants		-		-		-		-		-		-		-		-		29,141			-			29,141
Common stock		-		-		-		-		-		-		1,000,000		1,000		259,000			-			260,000

Net loss		-		-		-		-		-		-		-		-		-			(1,275,406	)		(1,275,406	)

Balance, March 31, 2024		1,342,195	$	1,342		110,001	$	110		550,815	$	550		41,019,348	$	41,019	$	26,145,630		$	(42,942,794	)	$	(16,754,143	)

Series A, B and C Convertible Preferred Stock dividends:
Accrual of earned dividends		-		-		-		-		-		-		-		-		(339,871	)		-			(339,871	)
Payment of dividends in kind		-		-		-		-		-		-		904,049		904		677,078			-			677,982

Issuance of Series B Convertible Preferred Stock for cash, net		-		-		96,798		97		-		-		-		-		571,704			-			571,801

Common stock issued in satisfaction of convertible note payable interest		-		-		-		-		-		-		18,000		18		4,662			-			4,680

Stock-based compensation:
Warrants		-		-		-		-		-		-		-		-		8,838			-			8,838

Net loss		-		-		-		-		-		-		-		-		-			(1,488,788	)		(1,488,788	)

Balance, June 30, 2024		1,342,195	$	1,342		206,799	$	207		550,815	$	550		41,941,397	$	41,941	$	27,068,041		$	(44,431,582	)	$	(17,319,501	)

	Shares		Amount		Shares			Amount			Shares		Amount		Capital			Deficit			Deficiency
	FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2023
	Convertible Preferred				Convertible Preferred																Total
	Stock - Series A				Stock - Series C						Common Stock				Additional			Accumulated			Stockholders’
	Shares		Amount		Shares			Amount			Shares		Amount		Paid-In Capital			Deficit			Deficiency

Balance, January 1, 2023		1,342,195	$	1,342		502,776		$	503			36,081,758	$	36,082	$	23,674,354		$	(36,346,176	)	$	(12,633,895	)

Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock		-		-		6,667			7			2,747		3		52,050			-			52,060

Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends		-		-		-			-			-		-		(297,517	)		-			(297,517	)

Issuance of warrants in connection with:
Issuance of warrants in connection with issuance of convertible notes payable		-		-		-			-			-		-		21,202			-			21,202
Conversion of Series C Convertible Preferred Stock into common stock		-		-		(10,000	)		(10	)		100,000		100		(90	)		-			-

Stock-based compensation:
Common stock		-		-		-			-			1,000,000		1,000		329,000			-			330,000

Net loss		-		-		-			-			-		-		-			(1,691,567	)		(1,691,567	)

Balance, March 31, 2023		1,342,195	$	1,342		499,443		$	500			37,184,505	$	37,185	$	23,778,999		$	(38,037,743	)	$	(14,219,717	)
Balance		1,342,195	$	1,342		499,443		$	500			37,184,505	$	37,185	$	23,778,999		$	(38,037,743	)	$	(14,219,717	)

Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends		-		-		-			-			-		-		(300,849	)		-			(300,849	)
Payment of dividends in kind		-		-		-			-			802,880		802		601,300			-			602,102

Issuance of common stock in connection with extinguishment of note payable		-		-		-			-			176,000		176		57,904			-			58,080

Issuance of warrants in connection with:
Satisfaction of accrued interest		-		-		-			-			-		-		40,167			-			40,167
Issuance of convertible notes payable		-		-		-			-			-		-		75,462			-			75,462

Stock-based compensation:
Warrants		-		-		-			-			-		-		40,600			-			40,600

Net loss		-		-		-			-			-		-		-			(1,241,604	)		(1,241,604	)

Balance, June 30, 2023		1,342,195	$	1,342		499,443		$	500			38,163,385	$	38,163	$	24,293,583		$	(39,279,347	)	$	(14,945,759	)
Balance		1,342,195	$	1,342		499,443		$	500			38,163,385	$	38,163	$	24,293,583		$	(39,279,347	)	$	(14,945,759	)

The accompanying notes are an integral part of these condensed consolidated financial statements.

CELL SOURCE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	2024			2023
	For the Six Months Ended
	June 30,
	2024			2023

Cash Flows From Operating Activities:
Net loss	$	(2,764,194	)	$	(2,933,171	)
Adjustments to reconcile net loss to
Adjustments to reconcile net loss to net cash used in operating activities:
net cash used in operating activities:
Gain on extinguishment of note payable		-			(41,920	)
Interest expense - amortization of debt discount		37,500			77,575
Interest expense - amortization of debt discount - related parties		38,079			203,450
Interest expense - amortization of debt discount		38,079			203,450
Change in fair value of derivative liabilities - related party		(4,129	)		-
Change in fair value of derivative liabilities		(12,817	)		-
Non-cash interest expense - warrants		(61,812	)		(18,859	)
Stock-based compensation:
Common stock		268,831			339,438
Warrants		35,396			39,578
Stock-based compensation		35,396			39,578
Changes in operating assets and liabilities:
Prepaid expenses		160,750			161,675
Other current assets		(5,500	)		6,669
Accounts payable		284,815			247,475
Accrued expenses		165,168			153,994
Accrued expenses - related party		29,000			29,000
Accrued expenses		29,000			29,000
Accrued interest		67,498			82,279
Accrued interest - related parties		365,064			309,711
Accrued interest		365,064			309,711
Accrued compensation		99,525			(2,526	)
Net Cash Used In Operating Activities		(1,296,826	)		(1,345,632	)

Cash Flows From Financing Activities:
Proceeds from issuance of Series B Convertible Preferred Stock and warrants		751,000			-
Proceeds from issuance of convertible notes payable		-			794,960
Proceeds from issuance of convertible notes payable - related party		146,672			350,000
Proceeds from issuance of convertible notes payable		146,672			350,000
Proceeds from issuance of notes payable		250,000			-
Proceeds from issuance of notes payable - related party		250,000			-
Proceeds from issuance of notes payable		250,000			-
Repayment of notes payable		(6,250	)		-
Repayment of notes payable - related party		(6,250	)		-
Repayment of notes payable		(6,250	)		-
Repayment of financing liability		(20,000	)		-
Net Cash Provided By Financing Activities		1,365,172			1,144,960

Net Increase (Decrease) In Cash		68,346			(200,672	)
Cash - Beginning of Period		22,203			222,665
Cash - End of Period	$	90,549		$	21,993

Supplemental Disclosures of Cash Flow Information:
Cash paid for:
Interest	$	-		$	-
Income taxes	$	-		$	949

Non-cash investing and financing activities:
Common stock issued in satisfaction of accrued compensation	$	(45,000	)	$	-
Common stock issued in connection with payment of Series A, B, and C Convertible Preferred Stock dividends in-kind	$	677,982		$	602,102
Financing of Director and Officer insurance	$	321,500		$	321,500
Conversion of accrued expenses into note principal	$	-		$	413,018
Accrual of warrant obligations in connection with issuance of notes payable	$	-		$	40,167
Warrants issued in satisfaction of accrued warrant obligation	$	-		$	(40,167	)
Issuance of warrants in connection with the issuance of notes payable	$	200,403		$	96,664
Accrual of earned preferred stock dividends	$	(666,536	)	$	(598,366	)
Conversion of convertible notes payable and accrued interest into Series C Preferred Stock and common stock	$	104,910		$	52,060
Issuance of warrants in connection with issuance of Series B Preferred Stock	$	99,400		$	-
Issuance of embedded derivative liabilities in connection with issuance of Series B Preferred Stock	$	59,900		$	-
Issuance of embedded derivative liabilities in connection with issuance of Series C Preferred Stock	$	1,700		$	-
Extinguishment of note payable for common stock	$	-		$	58,080

The accompanying notes are an integral part of these condensed consolidated financial statements.

CELL SOURCE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 - Business Organization, Nature of Operations, Risks and Uncertainties and Basis of Presentation

Organization and Operations

Cell Source, Inc. (“Cell Source”, “CSI” or the “Company”) is a Nevada corporation formed on June 6, 2012 that is the parent company of Cell Source Limited (“CSL”), a wholly owned subsidiary which was founded in Israel in 2011 in order to commercialize a suite of inventions relating to certain cancer treatments. The Company is a biotechnology company focused on developing cell therapy treatments based on the management of immune tolerance. The Company’s lead prospective product is its patented Veto Cell immune system management technology, which is an immune tolerance biotechnology that enables the selective blocking of immune responses. CSL’s Veto Cell immune system management technology is based on technologies patented, owned, and licensed to CSL by Yeda Research and Development Company Limited, an Israeli corporation (“Yeda”) (see Note 8, Commitments and Contingencies). The Company’s target indications include: lymphoma, leukemia and multiple myeloma through the facilitation of safer and more accessible stem cell (e.g. bone marrow) transplantation acceptance, treatment of end stage kidney disease and other non-malignant organ diseases through improved organ transplantation (broadened donor pool, reduced dependence on post-transplant anti-rejection therapy), and ultimately treating a variety of cancers and non-malignant diseases.

Risks and Uncertainties

On October 7, 2023, a conflict arose between Israel and Hamas militants on Israel’s southern border from the Gaza Strip. The intensity and duration of Israel’s current war against Hamas is difficult to predict, and as are such war’s economic implications on the Company’s business and operations. To the extent that any of these negative developments do occur, they may have an adverse effect on the Company’s business, results of operations and its ability to raise additional funds. As of June 30, 2024, the Company considered the impact of the war on its business and operational assumptions and estimates and determined there were no material adverse impacts on the Company’s condensed consolidated results of operations and financial position as of June 30, 2024.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the condensed consolidated financial position of the Company as of June 30, 2024 and the condensed consolidated results of its operations and cash flows for the three and six months ended June 30, 2024 and 2023. The results of operations for the three and six months ended June 30, 2024 are not necessarily indicative of the operating results for the full year ending December 31, 2024 or any other period. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related disclosures of the Company as of December 31, 2023 and for the year then ended which were included in the Company’s Annual Report on Form 10-K that was filed with the Securities and Exchange Commission (“SEC”) on June 24, 2024.

Note 2 - Going Concern and Management Plans

During the six months ended June 30, 2024, the Company had not generated any revenues, had a net loss of approximately $2,764,000 and used cash in operations of approximately $1,297,000. As of June 30, 2024, the Company had a working capital deficiency of approximately $17,320,000 and an accumulated deficit of approximately $44,432,000. As of June 30, 2024 and through the date of this filing, notes payable with principal amounts totaling approximately $1,831,000 and $1,926,000, respectively, were past due. The Company will continue to incur net operating losses to fund operations. These conditions raise substantial doubt about the Company’s ability to continue as a going concern for at least one year from the date these financial statements are issued.

The Company is currently funding its operations on a month-to-month basis. While there can be no assurance that it will be successful, the Company is in active negotiations to raise additional capital. The Company’s primary sources of operating funds since inception have been equity and debt financings. Management’s plans include continued efforts to raise additional capital through debt and equity financings. There is no assurance that these funds will be sufficient to enable the Company to fully complete its development activities or attain profitable operations. If the Company is unable to obtain such additional financing on a timely basis or, notwithstanding any request the Company may make, if the Company’s debt holders do not agree to convert their notes into equity or extend the maturity dates of their notes, the Company may have to curtail its development, marketing and promotional activities, which would have a material adverse effect on the Company’s business, financial condition and results of operations, and ultimately the Company could be forced to discontinue its operations and liquidate.

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), which contemplate continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

Note 3 - Summary of Significant Accounting Policies

There have been no material changes to the Company’s significant accounting policies included in the Annual Report on Form 10-K for the year ended December 31, 2023, except as disclosed herein.

Loss Per Share

The Company computes basic net loss per share by dividing net loss applicable to common stockholders by the weighted average number of common shares outstanding for the period and excludes the effects of any potentially dilutive securities. Diluted earnings per share includes the dilution that would occur upon the exercise or conversion of all dilutive securities into common stock using the “treasury stock” and/or “if converted” methods, as applicable.

The common stock equivalents associated with the following securities are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been anti-dilutive:

	June 30,
	2024		2023

Options		6,932,004		6,932,004
Warrants		17,997,445		13,404,493
Convertible notes [1] [2]		13,904,889		4,153,234
Convertible preferred stock		20,998,090		18,416,383
Total		59,832,428		42,906,114

[1]

Convertible notes are assumed to be converted at the rate of $0.75 per common share, which is the conversion price as of June 30, 2024 and 2023. However, such conversion rates are subject to adjustment under certain circumstances, such as stock splits and stock dividends, which may result in the issuance of common shares greater than the amount indicated.

[2]	As of June 30, 2023, excludes shares of common stock underlying convertible notes that eventually became convertible into shares of Series B Convertible Preferred Stock since such stock had not been designated by the Company as of June 30, 2023.

Recent Accounting Standards

In October 2023, the FASB issued ASU 2023-06, “Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative,” to amend certain disclosure and presentation requirements for a variety of topics within the ASC. These amendments align the requirements in the ASC to the removal of certain disclosure requirements set out in Regulation S-X and Regulation S-K, announced by the SEC. The effective date for each amended topic in the ASC is either the date on which the SEC’s removal of the related disclosure requirement from Regulation S-X or Regulation S-K becomes effective, or on June 30, 2027, if the SEC has not removed the requirements by that date. Early adoption is prohibited. The Company is currently evaluating the impact of this standard on its condensed consolidated financial statements.

In November 2023, the FASB issued ASU 2023-07, Improvements to Reportable Segments Disclosures (Topic 280), which updates reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses on both an annual and interim basis. The guidance becomes effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. Since this new ASU addresses only disclosures, the Company does not expect the adoption of this ASU to have any material effects on its financial condition, results of operations or cash flows. The Company is currently evaluating any new disclosures that may be required upon adoption of ASU 2023-07.

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments in this update address investor requests for more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. This update also includes certain other amendments to improve the effectiveness of income tax disclosures. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 with early adoption permitted. The Company is currently evaluating the impact of this standard on its condensed consolidated financial statements.

Note 4 - Fair Value

The following table provides a summary of the changes in fair value, including net transfers in and/or out, of all Level 3 liabilities measured at fair value on a recurring basis using unobservable inputs during the three and six months ended June 30, 2024 and 2023:

	Accrued			Accrued			Derivative
	Interest			Compensation			Liabilities			Total

Balance - January 1, 2024	$	356,510		$	97,102		$	33,000		$	486,612

Accrual of warrant obligation		6,666			-			-			6,666
Accrual of common stock obligation		-			-			-			-
Reclassification of warrant obligation to derivative liabilities		-
Issuance of warrants and conversion option		-			-			5,100			5,100
Issuance of warrants		-
Common stock issued in satisfaction of accrued compensation		-			(45,000	)		-			(45,000	)
Change in fair value		(74,316	)		(766	)		(5,800	)		(80,882	)

Balance - March 31, 2024	$	288,860		$	51,336		$	32,300		$	372,496

Reclassification of warrant obligation to derivative liabilities		(6,666	)		-			6,666			-
Issuance of warrants and conversion option		-			-			349,638			349,638
Change in fair value		12,502			1,815			(11,146	)		3,171

Balance - June 30, 2024	$	294,696		$	53,150		$	377,458		$	725,305

	Accrued			Accrued
	Interest			Compensation			Total

Balance - January 1, 2023	$	504,700		$	59,220		$	563,920

Accrual of warrant obligation		40,167			-			40,167
Change in fair value		(46,131	)		(1,095	)		(47,226	)

Balance - March 31, 2023	$	498,736		$	58,125		$	556,861

Accrual of common stock obligation		-			9,438			9,438
Issuance of warrants		(40,167	)		-			(40,167	)
Change in fair value		27,272			73			27,345

Balance - June 30, 2023	$	485,841		$	67,636		$	553,477

Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. The Company’s Level 3 liabilities shown in the above table consist of accrued obligations to issue warrants and common stock to non-employees and is recorded at fair value at inception and subsequent changes in fair value are charged to the condensed consolidated statement of operations at each reporting period.

In applying the Black-Scholes option pricing model utilized in the valuation of Level 3 liabilities, the Company used the following approximate assumptions:

	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023

Risk-free interest rate		3.84% - 5.33	%		4.13% - 4.31	%		3.84% - 5.33	%		3.60% - 4.31	%
Expected term (years)		1.07 - 10.00			4.00-5.00			1.07 - 10.00			4.00-5.00
Expected volatility		65	%		80	%		65	%		80	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

The expected term used is the contractual life of the instrument being valued. Since the Company’s stock does not have significant trading volume, the Company is utilizing an expected volatility based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.

As of June 30, 2024 and December 31, 2023, the Company had an obligation to issue 183,095 and 363,095 shares of common stock to service providers that had a fair value of $47,605 and $90,774, respectively, which was a component of accrued compensation on the condensed consolidated balance sheets. The fair value of the common stock underlying this obligation has a per share value of $0.26 as of June 30, 2024 and December 31, 2023. Furthermore, as of June 30, 2024 and December 31, 2023, the Company has an obligation to issue warrants to purchase 42,930 shares of the Company’s common stock to service providers that had a fair value of $5,545 and $6,328, respectively, which was a component of accrued compensation on the condensed consolidated balance sheets.

See Note 5, Notes Payable and Note 6, Stockholders’ Deficiency for additional details associated with the issuances of common stock, warrants and embedded conversion options.

Note 5 – Notes Payable

As of June 30, 2024 and through the date of this filing, notes and convertible notes payable with principal amounts totaling $1,831,000 and $1,926,000, respectively, were past due. Such notes continue to accrue interest and all relevant penalties have been accrued as of June 30, 2024. The Company is in negotiations with certain holders of notes payable to extend the maturity dates of such notes or to convert the principal and accrued interest into equity. As of June 30, 2024, the Company had an accrued interest balance of $282,533 related to notes and convertible notes payable that were past due.

During the three months ended June 30, 2024 and 2023, the Company recorded interest expense of $236,632 and $237,282, respectively, and amortization of debt discount of $69,623 and $140,777, respectively. During the six months ended June 30, 2024 and 2023, the Company recorded interest expense of $373,753 and $373,052, respectively, and amortization of debt discount of $75,579 and $281,025, respectively. As of June 30, 2024 and December 31, 2023, the Company had $2,783,804 and $2,419,666, respectively, of accrued interest (including interest in the form of warrants (see Note 4, Fair Value) and penalties related to notes payable, which is included with accrued interest and accrued interest – related parties on the condensed consolidated balance sheets.

Notes Payable

In May 2024, the Company received proceeds of $250,000 from investors and issued notes payable in the aggregate principal amount of $300,000 with a maturity date of November 22, 2024. The notes bear interest at 10% per annum and have an aggregate original issue discount of $50,000 which was recorded as a debt discount and will be amortized over the term of the note. In connection with the issuances, the Company issued ten-year immediately vested warrants to purchase an aggregate of 625,000 shares of common stock at an exercise price of $0.75 per share. The warrants had an issuance date fair value of $96,710 which was included within derivative liabilities, recorded as a debt discount and will be amortized over the term of the notes. During the six months ended June 30, 2024, the Company repaid $6,250 of the outstanding principal balance, such that $293,750 was outstanding as of June 30, 2024.

Notes Payable - Related Parties

In May 2024, the Company received proceeds of $250,000 from an investor and issued a note payable in the principal amount of $300,000 with a maturity date of November 22, 2024. The note bears interest at 10% per annum and has an original issue discount of $50,000 which was recorded as a debt discount and will be amortized over the term of the note. In connection with the issuance, the Company issued ten-year immediately vested warrants to purchase 625,000 shares of common stock at an exercise price of $0.75 per share. The warrants had an issuance date fair value of $96,710 which was included within derivative liabilities - related parties, recorded as a debt discount and will be amortized over the term of the note. During the six months ended June 30, 2024, the Company repaid $6,250 of the outstanding principal balance, such that $293,750 was outstanding as of June 30, 2024.

Convertible Notes Payable

During the three months ended March 31, 2024, a convertible note with $100,000 of principal outstanding was automatically converted into 13,333 shares of Series C Convertible Preferred Stock at a price of $7.50 per share and the Company elected to convert $4,910 of accrued interest under such note into 6,546 shares of common stock at a price of $0.75 per share. The embedded conversion option attributable to the Series C Convertible Preferred Stock was accounted for as derivative liability and had an issuance date fair value of $1,700.

On March 22, 2024, the Company completed its private offering of 8% Convertible Notes that are convertible into shares of the Company’s Series C Convertible Preferred Stock at a conversion price of $7.50 per share. Since the inception of the private offering, the Company sold $4,760,170 aggregate principal amount of notes in the offering and issued investors warrants to purchase 4,321,926 shares of common stock at an exercise price of $1.25 per share. Additional subscriptions will not be accepted.

Convertible Notes Payable - Related Parties

In March 2024, the Company received additional advances of $146,672 under a note originally issued to George Verstraete, a director of the Company, and assigned to a trust controlled by Darlene Soave, a director of the Company, (the “Verstraete Note”), and, as a result, increased the outstanding principal balance of the Verstraete Note to $3,736,708. In connection with the advances, the Company issued five-year immediately vested warrants to purchase an aggregate of 117,338 shares of common stock at an exercise price of $1.25 per share to the trust controlled by Ms. Soave, the holder of the note. The warrants had an issuance date fair value of $6,666 which was included within derivative liabilities - related parties, recorded as a debt discount and will be amortized over the term of the note.

In April 2024, the Company entered into note amendment agreements with a trust controlled by Darlene Soave to extend the maturity dates of a note originally issued to Ms. Soave and assigned to the trust (the “Soave Note”) and the Verstraete Note to October 28, 2024 and September 10, 2024, respectively.

Note 6 – Stockholders’ Deficiency

Preferred Stock Dividends

During the three months ended June 30, 2024 and 2023, the Company accrued additional preferred dividends of $339,871 and $300,849, respectively. During the six months ended June 30, 2024 and 2023, the Company accrued additional preferred dividends of $666,536 and $598,366, respectively. As of June 30, 2024 and December 31, 2023, there were accrued preferred stock dividends of $14,094 and $25,540, respectively.

During the three months ended June 30, 2024, the Company issued an aggregate of 904,049 shares of common stock at the stated value of $0.75 per share for aggregate value of $677,982, pursuant to the terms of the Series A, B and C Convertible Preferred Stock Certificate of Designation, in connection with the partial payment of accrued dividends for Series A, Series B, and Series C Convertible Preferred Stock.

Series B Convertible Preferred Stock

During the six months ended June 30, 2024, the Company received gross proceeds of $751,000 from investors in connection with the issuance of an aggregate of 100,131 shares of its Series B Convertible Preferred Stock and five-year warrants to purchase an aggregate of 1,126,500 shares of the Company’s common stock at an exercise price of $0.75 per share. The warrants and embedded conversion options were accounted for as derivative liabilities under the Company’s sequencing policy and had an aggregate issuance date fair value of $159,300.

Series C Convertible Preferred Stock

See Note 5, Notes Payable – Convertible Notes Payable for details associated with conversions of notes payable into 13,333 shares of Series C Convertible Preferred Stock. The embedded conversion option of the Series C Convertible Preferred Stock was accounted for as a derivative liability under the Company’s sequencing policy and had an issuance date fair value of $1,700.

Common Stock

See Note 5, Notes Payable – Convertible Notes Payable for details associated with conversions of accrued interest into 6,546 shares of common stock.

During the three months ended March 31, 2024, the Company issued 180,000 shares of the Company’s common stock with an issuance date fair value of $45,000 in connection with a legal settlement that was included within accrued compensation as of December 31, 2023.

During the three months ended March 31, 2024, the Company issued 1,000,000 immediately vested shares of the Company’s common stock to a certain consultant as compensation for services performed. The shares had a grant date fair value of $260,000 which was recognized immediately.

During the three and six months ended June 30, 2024, the Company issued 18,000 and 2,000 shares of the Company’s common stock to a certain investor in satisfaction of convertible note payable late fees. The shares had an issuance date fair value of $5,200 which was recognized immediately.

Stock Warrants

During the three months ended March 31, 2024, the Company entered into an advisory agreement with a certain advisor to perform independent advisory services in connection with business operations from January 5, 2024 to June 4, 2024. In consideration of services to be performed, the Company issued five-year warrants to purchase 100,000 shares of common stock, which vest 20% monthly during the term of the agreement at an exercise price of $1.25 per share. The warrants had a grant date fair value of $6,590 which will be recognized over the vesting term.

See Note 5, Notes Payable for additional details associated with the issuance of stock warrants.

Stock-Based Compensation

During the three months ended June 30, 2024, the Company recognized stock-based compensation expense of $15,332, consisting of $8,852 of expense related to warrants (of which, $8,838 was included within stockholder’s deficiency and $15 was included within accrued compensation) and $6,480 (of which, $4,680 was included within stockholder’s deficiency and $1,800 was included within accrued compensation) for consulting services which was included within accrued compensation, which was included within general and administrative expenses on the condensed consolidated statement of operations. During the three months ended June 30, 2023, the Company recognized stock-based compensation expense of $50,111 (consisting of $40,673 of expense related to warrants (of which, $40,600 was included within stockholder’s deficiency and $73 was included within accrued compensation) and $9,438 of expense related to common stock to be issued for consulting services described above, which has been included within accrued compensation on the balance sheet and included within general and administrative expenses on the statement of operations.

During the six months ended June 30, 2024, the Company recognized stock-based compensation expense of $304,227, consisting of $35,396 of expense related to warrants (of which, $37,979 was included within stockholder’s deficiency and $(2,583) was included within accrued compensation) and $268,831 of expense related to common stock to be issued for consulting services (of which, $265,200 was included within stockholder’s deficiency and $3,631 was included within accrued compensation), which was included within general and administrative expenses on the condensed consolidated statement of operations. During the six months ended June 30, 2023, the Company recognized stock-based compensation expense of $379,016 (consisting of $39,578 of expense related to warrants (of which, $40,600 was included within stockholder’s deficiency and $(1,022) was included within accrued compensation and $339,438 of expense related to common stock issued or to be issued for consulting services described above (of which, $330,000 has been included within stockholder’s deficiency and $9,438 has been included within accrued compensation) which was included within general and administrative expenses.

There was no unrecognized stock-based compensation expense as of June 30, 2024.

Note 7 – Related Party Transactions

As of June 30, 2024 and December 31, 2023, the Company was required to issue warrants to purchase an aggregate of 2,106,500 and 1,956,500, respectively, shares of common stock at an exercise price of $0.75 per share to former directors of the Company in connection with loans made to the Company in the aggregate amount of $459,000 which required certain penalties be paid in the form of warrants. As a result, the Company accrued $176,834 and $215,050 associated with the fair value of the obligations as of June 30, 2024 and December 31, 2023, respectively, which amount is included in accrued interest – related parties on the condensed consolidated balance sheets. The obligations to issue warrants are subject to changes in fair value at each reporting period. See Note 4, Fair Value for additional details.

See Note 5, Notes Payable – Convertible Notes Payable – Related Parties for details related to convertible notes held by directors of the Company.

Note 8 – Commitments and Contingencies

Yeda Research and License Agreement

During the three months ended June 30, 2024 and 2023, the Company recorded research and development expenses of $14,500 related to its Research and License Agreement with Yeda (the “Agreement”). During the six months ended June 30, 2024 and 2023, the Company recorded research and development expenses of $29,000 related to the Agreement with Yeda. As of June 30, 2024 and December 31, 2023, the Company had $101,500 and $72,500, respectively, of accrued research and development expenses pursuant to the Agreement with Yeda.

MD Anderson Agreements

During the six months ended June 30, 2024, the Company commenced work under the February 2019 clinical trial agreement, as amended in May 2023, under which MD Anderson agreed to perform cell production and conduct Phase 1/2 human clinical trials with a second set of 12 patients for a total of approximately $1,816,000, with payments becoming due as certain specified milestones are met by MD Anderson.

The Company recognized $787,872 and 328,688 of research and development expenses during the three months ended June 30, 2024 and 2023, respectively, and $1,111,872 and $652,688 of research and development expenses during the six months ended June 30, 2024 and 2023, respectively, associated with services provided by The University of Texas M.D. Anderson Cancer Center (“MD Anderson”) under the two agreements with MD Anderson dated November 2018 and February 2019, respectively. As of June 30, 2024 and December 31, 2023, the Company had a liability to MD Anderson of $1,481,962 and $924,705, respectively, which was included within accounts payable on the condensed consolidated balance sheets.

Litigation

In January 2019, the holder of a promissory note in the principal amount of $250,000 due on March 16, 2016 instituted a collection action in the Supreme Court of the State of New York, County of New York. On June 12, 2019, the plaintiff served a motion for summary judgment through the Secretary of State which was heard on July 12, 2019 and granted. The Company contended that it was not given sufficient notice under the applicable statute and did not have an opportunity to oppose the motion. Judgment was entered in October 2019 in the amount of $267,680. The Company brought a motion to vacate based on the jurisdictional defect of the motion in not providing the required amount of time, but that motion was denied in February 2021 without properly addressing the jurisdictional issues raised by the Company. The Company appealed the denial and then filed a motion to Renew and Reargue the motion to vacate based on the Court’s failure to address critical issues. That motion was also denied on April 15, 2021 without addressing the Company’s arguments. The Company appealed the second denial as well and pursued both appeals in a consolidated manner so as to resolve all issues together. Each of the appeals was denied. While the Company’s motions were pending, the plaintiff commenced steps to collect judgment. During the year ended December 31, 2021, $103,088 of a deposit made with the court by a third party on behalf of the Company was released to an officer of the court and has been accounted for as partial note repayment, with an additional $146,912 due under the note repaid by a release of the remaining deposit to an officer of the court and garnishment of Company funds during the year ended December 31, 2022, which was also accounted for as a note repayment. In August 2023, a supplemental judgment of $38,838 was entered against the Company. Inasmuch, as there were no further opportunities to appeal, the Company was required to pay the remaining amount due, which was estimated to be approximately $113,000 and recorded as a liability as of December 31, 2023. As of May 31, 2024, after taking into account accrued and unpaid interest, approximately $117,000 was owed to the plaintiff and the plaintiff was seeking, among other things, additional monetary sanctions. In June 2024, the Company resolved this matter by making a final payment of $135,000, and the plaintiff agreed to cease the pursuit of additional sanctions against the Company and has since filed a satisfaction of judgment.

Loss contingencies considered remote are generally not disclosed, unless they involve guarantees, in which case the guarantees would be disclosed. There can be no assurance that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows. Aside from the matters discussed above, there are no other known contingencies through the date of this filing.

Note 9 – Subsequent Events

The Company has evaluated events that have occurred after the balance sheet and through the date the financial statements were issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the financial statements, except as disclosed below.

Subsequent to June 30, 2024, the Company entered into an exchange agreement with a note holder, whereby the noteholder and the Company agreed to exchange a note payable with a principal amount of $30,000 for a warrant to purchase an aggregate of 100,000 shares of the Company’s common stock at an exercise price $0.75 per share.

Subsequent to June 30, 2024, the Company entered into a note amendment agreement with a note holder to (i) extend the maturity date of a note in the principal amount of $50,000 from December 23, 2023 to December 23, 2024 and (ii) increase the interest rate from 8% to 10% effective July 2024. Further, in the event of an equity or debt financing transaction resulting in gross proceeds of at least $2,000,000, the Company or guarantor of the note shall repay the note in full within five days after completing the transaction. If the note is not repaid in full by December 23, 2024, any further extension will require the issuance of an additional five-year warrant to purchase 50,000 shares of the Company’s common stock at an exercise price of $0.75 per share. Contemporaneous with the execution of this amendment, the Company (i) issued to the lender an additional five-year warrant to purchase 25,000 shares of the Company’s common stock at an exercise price of $0.75 per share and (ii) amended the holder’s previously outstanding warrant to reduce the exercise price to $0.75 per share.

Subsequent to June 30, 2024, the Company entered into a note amendment agreement with a note holder to (i) extend the maturity date of a note in the principal amount of $25,000 from December 26, 2023 to December 26, 2024 and (ii) increase the interest rate from 8% to 10% effective July 2024. Further, in the event of an equity or debt financing transaction resulting in gross proceeds of at least $2,000,000, the Company or guarantor of the note shall repay the note in full within five days after completing the transaction. If the note is not repaid in full by December 26, 2024, any further extension will require the issuance of an additional five-year warrant to purchase 25,000 shares of the Company’s common stock at an exercise price of $0.75 per share. Contemporaneous with the execution of this amendment, the Company (i) issued to the lender an additional five-year warrant to purchase 12,500 shares of the Company’s common stock at an exercise price of $0.75 per share and (ii) amended the holder’s previously outstanding warrant to reduce the exercise price to $0.75 per share.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis of the condensed consolidated results of operations and financial condition of Cell Source, Inc. (“CSI”, “Cell Source”, the “Company”, “us,” “we,” “our,”) as of June 30, 2024 and for the three and six months ended June 30, 2024 and 2023 should be read in conjunction with our unaudited financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q and with our audited financial statements and the notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2023 as filed with the Securities and Exchange Commission (“SEC”) on June 24, 2024.

This Quarterly Report contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions, are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based. Factors that may affect our results include, but are not limited to, the risks and uncertainties discussed in Item 1A (“Risk Factors”) of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on June 24, 2024.

Overview

We are a cell therapy company focused on immunotherapy. Since our inception, we have been involved with the development of proprietary immune system management technology licensed from Yeda Research & Development Company Limited (“Yeda”), the commercial arm of the Weizmann Institute. We have since shifted the focus of our research and development efforts to MD Anderson.

This technology addresses one of the most fundamental challenges within human immunology: how to tune the immune response such that it tolerates selected desirable foreign cells, but continues to attack all other (undesirable) targets. In simpler terms, a number of potentially life-saving treatments have limited effectiveness today because the patient’s immune system rejects them. For example, while HSCT – hematopoietic stem cell transplantation (e.g. bone marrow transplantation) has become a preferred therapeutic approach for treating blood cell cancer, most patients do not have a matched family donor. Although matched unrelated donors and cord blood can each provide an option for such patients, haploidentical stem cell transplants (sourced from partially mismatched family members) are rapidly gaining favor as a treatment of choice. This is still a risky and difficult procedure primarily because of potential conflicts between host (recipient) and donor immune systems and also due to viral infections that often follow even successful HSCT while the compromised new immune system works to reconstitute itself by using the transplanted stem cells. Today, rejection is partially overcome using aggressive immune suppression treatments that leave the patient exposed to many dangers by compromising their immune system.

The unique advantage of Cell Source technology lies in the ability to induce sustained tolerance of transplanted cells (or organs) by the recipient’s immune system in a setting that requires only mild immune suppression, while avoiding the most common post-transplant complications. The scientific term for the result of successfully inducing such tolerance in a transplantation setting is chimerism, where the recipient’s immune system tolerates the co-existence of the (genetically different) donor type and host type cells. Attaining sustained chimerism is an important prerequisite to achieving the intrinsic GvL (graft versus leukemia) effect of HSCT and supporting the reconstitution of normal hematopoiesis (generation of blood cells, including those that protect healthy patients from cancer) in blood cancer patients. Preclinical data and initial clinical data show that Cell Source’s Veto Cell technology can provide superior results in allogeneic (donor-derived) HSCT by allowing for haploidentical stem cell transplants under a mild conditioning regimen, while avoiding the most common post-transplant complications. Combining this with CAR (Chimeric Antigen Receptor) T cell therapy as a unified VETO CAR-T treatment, we will be able to treat patients in relapse as well as those in remission and use the cancer killing power of CAR-T to protect the patient while their immune system fully reconstitutes, thus providing an end-to-end solution for blood cancer treatment by potentially delivering a fundamentally safer and more effective allogeneic HSCT: prevention of relapse; avoidance GvHD; prevention of viral infections; and enhanced persistence of GvL effect. This means that the majority of patients will be able to find a donor, and will have access to a potentially safer procedure with higher long term survival rates than what either donor-derived HSCT or autologous CAR-T each on their own currently provide.

The ability to induce permanent chimerism (and thus sustained tolerance) in patients – which allows the transplantation to overcome rejection without having to compromise the rest of the immune system – may open the door to effective treatment of a number of severe medical conditions, in addition to blood cancers, which are characterized by this need. These include:

	●	The broader set of cancers, including solid tumors, that can potentially be treated effectively using genetically modified cells such as CAR-T cell therapy, but also face efficacy and economic constraints due to limited persistence based on immune system issues (i.e., the need to be able to safely and efficiently deliver allogeneic CAR-T therapy). Inducing sustained tolerance to CAR-T cells may bring reduced cost and increased efficacy by allowing for off-the-shelf (vs. patient-derived) treatments with more persistent cancer killing capability.

	●	Organ failure and transplantation. A variety of conditions can be treated by the transplantation of vital organs. However, transplantation is limited both by the insufficient supply of available donor organs and the need for lifelong, daily anti-rejection treatments post-transplant. Haploidentical organ transplants, with sustained chimerism, have the potential to make life saving transplants accessible to the majority of patients, with the prospect of improved life quality and expectancy.

	●	Non-malignant hematological conditions (such as type one diabetes and sickle cell anemia) which could, in many cases, also be more effectively treated by stem cell transplantation if the procedure could be made safer and more accessible by inducing sustained tolerance in the stem cell transplant recipient.

Human Capital Resources

Other than our Chief Executive Officer, we currently do not have any full-time employees, but retain the services of independent contractors/consultants on a contract-employment basis.

Recent Developments

Preclinical Results and Clinical Results

After two years of intensive collaboration with Professor Zelig Eshhar, the inventor of CAR-T cell therapy, preclinical data confirmed that Veto Cells can markedly extend persistence of genetically modified T cells from the same donor and that genetically modified Veto Cells can effectively inhibit tumors expressing an antigen recognized by the transgenic T cell receptor. Furthermore, human Veto Cells transfected with CAR exhibit anti-tumor activity in-vitro without losing their veto activity. These preclinical results have formed the basis of our current development of a clinical protocol for allogeneic VETO CAR-T HSCT combined therapy for blood cancer treatment. Cell Source plans to submit this protocol for approval by the end of 2024. The Phase 1/2 clinical trial at the University of Texas MD Anderson Cancer Center, using Cell Source’s Anti-viral Veto Cells, has completed the first five treatment cohorts, with 15 patients each receiving a haploidentical HSCT under reduced intensity conditioning with Veto Cells. This trial has thus far shown that there has been no toxicity associated with the Veto Cells, with patients consistently showing successful stem cell engraftment, in the absence of severe GvHD. The study continues with additional cohorts of patients as planned.

Private Placement of Series B Convertible Preferred Stock

Beginning in October 2023, the Company entered into subscription agreements with certain accredited investors in a private placement offering. Each unit, which is sold at a price of $7.50 per unit, consists of one (1) share of Series B Convertible Preferred Stock and a five-year warrant to purchase a certain number of shares of common stock at an exercise price of $0.75 per share. For every $100,000 of units acquired, the investor will receive warrants to purchase an aggregate of 150,000 shares of common stock.

From October 2023 through the date of filing, the Company has sold an aggregate of 206,799 units for gross proceeds of $1,551,000 and issued warrants to purchase 2,326,500 shares of the Company’s common stock.

Condensed Consolidated Results of Operations

Three Months Ended June 30, 2024 Compared with the Three Months Ended June, 2023

Research and Development

Research and development expense was $820,011 and $365,588 for the three months ended June 30, 2024 and 2023, respectively, an increase of $454,423, or 129%. This increase is primarily attributable to a patient enrollment milestone being achieved during the 2024 period, compared to no patient enrollment milestones being achieved during the 2023 period.

General and Administrative

General and administrative expense, which is associated with external consulting and professional fees, payroll and stock-based compensation expenses, was $373,668 and $539,877 for the three months ended June 30, 2024 and 2023, respectively, a decrease of $166,209, or 31%. The decrease was primarily attributable to decreases in legal expenses of approximately $129,000, due to various legal matters that occurred in 2023, stock-based compensation expense of $39,000 and consulting expenses of $60,000, due to a decrease in various consulting services, partially offset by increases in accounting and audit expenses of approximately $52,000, due to increased work performed, and payroll expenses of $25,000.

Interest Expense

Interest expense for the three months ended June 30, 2024 and 2023 was $236,632 and $237,282, respectively, a decrease of $650.

Interest Expense - Amortization of Debt Discount

Amortization of debt discount was $69,623 and $140,777 for the three months ended June 30, 2024 and 2023, respectively, a decrease of $71,154, or 51%. This decrease is primarily associated with a majority of the debt discount being fully amortized during 2023.

Change in Fair Value of Derivative Liabilities

During the three months ended June 30, 2024, we recognized a gain on the change in fair value of derivative liability of $11,146.

Gain on Extinguishment of Note Payable

Gain on extinguishment of note payable was $0 and $41,920 for the three months ended June 30, 2024 and 2023, respectively. The gain on extinguishment of note payable is attributable to the exchange of a promissory note in the principal amount of $100,000 for 176,000 shares of common stock.

Six Months Ended June 30, 2024 Compared with the Six Months Ended June, 2023

Research and Development

Research and development expense was $1,176,224 and $704,088 for the six months ended June 30, 2024 and 2023, respectively, an increase of $472,136, or 67%. This increase is primarily attributable to a patient enrollment milestone being achieved during the 2024 period, compared to no patient enrollment milestones being achieved during the 2023 period.

General and Administrative

General and administrative expense, which is associated with external consulting and professional fees, payroll and stock-based compensation expenses, was $1,155,584 and $1,616,926 for the six months ended June 30, 2024 and 2023, respectively, a decrease of $461,342, or 29%. The decrease was primarily attributable to decreases in legal expenses of $351,000, due to various legal matters that occurred in 2023, stock-based compensation expense of $79,000 and consulting expenses of $90,000, due to a decrease in various consulting services, partially offset by an increase in external expenses of $89,000.

Interest Expense

Interest expense for the six months ended June 30, 2024 and 2023 was $373,753 and $373,052, respectively, an increase of $701, or 1%.

Interest Expense - Amortization of Debt Discount

Amortization of debt discount was $75,579 and $281,025 for the six months ended June 30, 2024 and 2023, respectively, a decrease of $205,446, or 73%. This decrease is primarily associated with a majority of the debt discount being fully amortized during 2023.

Change in Fair Value of Derivative Liabilities

During the six months ended June 30, 2024, we recognized a gain on the change in fair value of derivative liability of $16,946.

Gain on Extinguishment of Note Payable

Gain on extinguishment of note payable was $0 and $41,920 for the six months ended June 30, 2024 and 2023, respectively. The gain on extinguishment of note payable is attributable to the exchange of a promissory note in the principal amount of $100,000 for 176,000 shares of common stock.

Liquidity and Going Concern

We measure our liquidity in a number of ways, including the following:

	June 30,2024			December 31, 2023

Cash	$	90,549		$	22,203
Working capital deficiency	$	(17,319,501	)	$	(15,611,543	)

During the six months ended June 30, 2024, we had not generated any revenues, had a net loss of approximately $2,764,000 and had used cash in operations of approximately $1,297,000. As of June 30, 2024, we had a working capital deficiency of approximately $17,320,000 and an accumulated deficit of approximately $44,432,000. As of June 30, 2024 and through the date of this filing, notes payable with principal amounts totaling $1,831,000 and $1,926,000, respectively, were past due. We will continue to incur net operating losses to fund operations. These conditions raise substantial doubt about our ability to continue as a going concern for at least one year from the date these financial statements are issued.

We are currently funding our operations on a month-to-month basis. While there can be no assurance that we will be successful, we are in active negotiations to raise additional capital. Our primary sources of operating funds since inception have been equity and debt financings. Management’s plans include continued efforts to raise additional capital through debt and equity financings. There is no assurance that these funds will be sufficient to enable us to fully complete our development activities or attain profitable operations. If we are unable to obtain such additional financing on a timely basis or, notwithstanding any request we may make, if our debt holders do not agree to convert their notes into equity or extend the maturity dates of their notes, we may have to curtail our development, marketing and promotional activities, which would have a material adverse effect on our business, financial condition and results of operations, and ultimately we could be forced to discontinue our operations and liquidate.

There can be no assurances that we will be successful in generating additional cash from equity or debt financings or other sources to be used for operations. Should we not be successful in obtaining the necessary financing to fund our operations, we would need to curtail certain or all operational activities and/or contemplate the sale of our assets, if necessary.

During the six months ended June 30, 2024, our sources and uses of cash were as follows:

Net Cash Used in Operating Activities

We experienced negative cash flows from operating activities for the six months ended June 30, 2024 and 2023 in the amounts of approximately $1,297,000 and $1,346,000, respectively. The net cash used in operating activities for the six months ended June 30, 2024 was primarily due to cash used to fund a net loss of approximately $2,764,000, adjusted for net non-cash expenses in the aggregate amount of approximately $301,000, partially offset by $1,166,000 of net cash provided by changes in the levels of operating assets and liabilities. The net cash used in operating activities for the six months ended June 30, 2023 was primarily due to cash used to fund a net loss of approximately $2,933,000, adjusted for non-cash expenses in the aggregate amount of approximately $599,000, partially offset by $988,000 of net cash provided by changes in the levels of operating assets and liabilities.

Net Cash Provided by Financing Activities

Net cash provided by financing activities for the six months ended June 30, 2024 and 2023 was approximately $1,365,000 and $1,145,000, respectively. The net cash provided by financing activities during the six months ended June 30, 2024 was attributable to $751,000 of proceeds from the issuance of Series B convertible preferred stock and warrants, approximately $647,000 of proceeds from the issuance of notes and convertible notes payable, partially offset by the repayment of a financing liability in the amount of $20,000 and $12,500 related to the repayment of notes payable. The net cash provided by financing activities during the six months ended June 30, 2023 was attributable to $350,000 of proceeds from the issuance of convertible notes to a related party director and $794,960 of proceeds from the issuance of convertible notes payable.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements.

Critical Accounting Estimates

The preparation of financial statements and related disclosures are in conformity with U.S. GAAP. These accounting principles require us to make estimates and judgments that can affect the reported amounts of assets and liabilities as of the date of the financial statements, as well as the reported amounts of revenue and expense during the periods presented. We believe that the estimates and judgments upon which we rely are reasonable based upon information available to us at the time that we make these estimates and judgments. To the extent that there are material differences between these estimates and actual results, our financial results will be affected. The accounting policies that reflect our more significant estimates and judgments and which we believe are the most critical to aid in fully understanding and evaluating our reported financial results are described below.

We consider an accounting estimate to be critical if: (i) the accounting estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made, and (ii) changes in the estimate that are reasonably likely to occur from period to period or use of different estimates that we reasonably could have used in the current period, would have a material impact on our financial condition or results of operations.

There have been no material changes to the Company’s critical accounting estimates since the 2023 Form 10-K.

Item 3. Quantitative And Qualitative Disclosures About Market Risk.

Not applicable.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Disclosure controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this Annual Report, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the Principal Executive and Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Internal controls are procedures which are designed with the objective of providing reasonable assurance that (1) our transactions are properly authorized, recorded and reported; and (2) our assets are safeguarded against unauthorized or improper use, to permit the preparation of our condensed consolidated financial statements in conformity with United States generally accepted accounting principles.

In connection with the preparation of this Quarterly Report, management, with the participation of our Principal Executive and Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)). Based upon that evaluation, our Principal Executive and Financial Officer concluded that, as of June 30, 2024, our disclosure controls and procedures were effective.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended June 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

Except as described below, we are not involved in any pending legal proceeding or litigations and, to the best of our knowledge, no governmental authority is contemplating any proceeding to which we are a party or to which any of our properties is subject, which would reasonably be likely to have a material adverse effect on us.

Item 1A. Risk Factors.

There have been no material changes to the risk factors discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023, which was filed with the SEC on June 24, 2024.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

In May 2024, we received proceeds of $500,000 from investors and issued notes payable in the aggregate principal amount of $600,000 with a maturity date of November 22, 2024. The notes bear interest at 10% per annum and have an aggregate original issue discount of $100,000. In connection with the issuances, we issued ten-year immediately vested warrants to purchase an aggregate of 1,250,000 shares of our common stock at an exercise price of $0.75 per share. We relied upon the exemption provided by Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”) in connection with this transaction.

In June 2024, we issued 18,000 shares of the Company’s common stock to a holder of a convertible promissory note as payment for late fees incurred. We relied upon the exemption provided by Section 4(a)(2) of the Securities Act in connection with this transaction.

In June 2024, we issued an aggregate of 904,049 shares of our common stock as payment-in-kind dividends to holders of our Series A Convertible Preferred Stock, Series B Convertible Preferred Stock, and Series C Convertible Preferred Stock. We relied upon the exemption provided by Section 4(a)(2) of the Securities Act in connection with this transaction.

In July 2024, we issued a five-year warrant to purchase 100,000 shares of our common stock at an exercise price of $0.75 per share in exchange for a note held by an accredited investor in the principal amount of $30,000. We relied upon the exemption provided by Section 3(a)(9) of the Securities Act in connection with this transaction.

Item 3. Defaults Upon Senior Securities.

As of June 30, 2024 and through the date of this filing, notes payable and convertible notes payable with face values totaling approximately $1,831,000 and $1,926,000, respectively, were past due. Such notes continue to accrue interest and all relevant penalties have been accrued as of June 30, 2024. Of such past due notes payable, a holder of a note with principal amount of $250,000 issued a notice of default. See Item 1 above for additional details. We are in negotiations with all holders to extend the maturity dates of such notes or to convert the principal and accrued interest into equity.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

10.70*		Amendment No. 2 to Veto Cell Production and Clinical Trial Program Agreement, dated as of August 7, 2019, between Cell Source Limited and the University of Texas M.D. Cancer Center.

10.71*		Amendment No. 3 to Veto Cell Production and Clinical Trial Program Agreement, dated as of May 1, 2023, between Cell Source Limited and the University of Texas M.D. Cancer Center.

31*		Certification of principal executive officer and principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32*		Certification of principal executive officer and principal financial officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*		Inline XBRL Instance Document
101.SCH*		Inline XBRL Taxonomy Extension Schema Document
101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*		Cover Page Interactive Data File (embedded within the Inline XBRL document)

* Filed herewith

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	CELL SOURCE, INC.

Dated: August 19, 2024	By:	/s/ Itamar Shimrat
	Name:	Itamar Shimrat
	Title:	Chief Executive Officer and Chief Financial Officer (Principal Executive, Financial and Accounting Officer)

EXHIBIT 10.70

AMENDMENT No. 2

TO VETO CELL PRODUCTION AND CLINICAL TRIAL PROGRAM AGREEMENT

This Amendment No. 2 to the Veto Cell Production and Clinical Trial Program Agreement (“Amendment”) is made and entered into as of August 7, 2019 by and between Cell Source Limited (“Cell Source”) and The University of Texas M.D. Anderson Cancer Center (“MD Anderson”), a member institution of The University of Texas System (“System”).

RECITALS

A.	Cell Source and MD Anderson entered into a Veto Cell Production and Clinical Trial Program Agreement dated February 19, 2019 (the “Agreement”).

B.	Cell Source and MD Anderson wish to amend the terms of the Agreement as set forth below.

NOW, THEREFORE, it is hereby agreed as follows:

1.	Exhibit B of the Agreement shall be revised in its entirety with the attached Amended Exhibit B.

2.	Except as expressly provided in this Amendment, all other terms, conditions and provisions of the Agreement shall continue in full force and effect as provided therein.

IN WITNESS WHEREOF, Cell Source and MD Anderson have entered into this Amendment effective as of the date first set forth above.

CELL SOURCE		THE UNIVERSITY OF TEXAS M.D. ANDERSON CANCER CENTER

By	/s/ Itamar Shimrat	By	/s/ Jaime Farias
	Itamar Shimrat		Jaime Farias
	Chief Executive Officer		Title Assistant Director Sponsored Program

Date:	August 7^th, 2019	Date:	8-13-19

		Read & Understood:

		/s/ Richard Champlin
		Dr. Richard Champlin
		Principal Investigator

Amended Exhibit B

PAYMENT PLAN

PAYMENT SCHEDULE
Payment Plan
Milestone/Deliverable		Payment (USD)
Initial Payment upon contract signing	$	473,288.26
Validation Runs/CD Depletions	$	269,778.33
Enrollment of First 4 Patients	$	450,479.99
Enrollment of eight 8 Patients	$	422,017.90
Enrollment of 12 patients	$	422,017.90
TOTAL PROJECT COST	$	2,037,582.38

Payment Terms

Payments shall be made by Electronic Funds Transfer via the Automated Clearing House (ACH), which is MD Anderson’s preferred method to receive payments, or by wire or check. With each payment, Sponsor shall provide the appropriate MD Anderson Research Contracts Tracking Number (RCTS # 13033439 and MD Anderson’s invoice number (GRNXXXXXX) if applicable. To minimize any delays in receiving and applying payments, Sponsor will provide the following information via email transmission to GC_Payments@mdanderson.org at the time payment is issued to MD Anderson:

	●	the name of the bank submitting the payment,
	●	RCTS number : 13033439,
	●	amount of the payment,
	●	MD Anderson Principal Investigator Richard Champlin MD
	●	Sponsor contact name or email regarding Payments
	●	Sponsor Protocol number 2018-0221

Checks should be mailed to:

The University of Texas

MD Anderson Cancer Center

Attn: Grants and Contracts RCTS # 56497

P.O. BOX 4266

Houston, Texas 77210-4266

If Sponsor issues a payment to MD Anderson that combines payments for multiple studies, Sponsor will provide a detail listing including MD Anderson Principal Investigator and the amount of payment for each study via email transmission to GC_Payments@mdanderson.org upon issuing payment to MD Anderson.

Exhibit 10.71

AMENDMENT No. 3

TO VETO CELL PRODUCTION AND CLINICAL TRIAL PROGRAM AGREEMENT

This Amendment No. 3 to the Veto Cell Production and Clinical Trial Program Agreement (“Amendment”) is made and entered into as of May 1, 2023 by and between Cell Source Limited (“Cell Source”) and The University of Texas M.D. Anderson Cancer Center (“MD Anderson”), a member institution of The University of Texas System (“System”).

RECITALS

A.	Cell Source and MD Anderson entered into a Veto Cell Production and Clinical Trial Program Agreement dated February 19, 2019 (the “Agreement”).

B.	Cell Source and MD Anderson wish to amend the terms of the Agreement as set forth below.

NOW, THEREFORE, it is hereby agreed as follows:

1.	Exhibit B of the Agreement shall be extended (after completion of the treatment of the first 12 patients) with the attached Amended Exhibit B, which will cover the second set of 12 patients currently planned in the clinical trial.

2.	Except as expressly provided in this Amendment, all other terms, conditions and provisions of the Agreement shall continue in full force and effect as provided therein.

IN WITNESS WHEREOF, Cell Source and MD Anderson have entered into this Amendment effective as of the date first set forth above.

CELL SOURCE		THE UNIVERSITY OF TEXAS
		M.D. ANDERSON CANCER CENTER

By		By
	Itamar Shimrat	Name
	Chief Executive Officer	Title

Date:		Date:

		Read & Understood:


		Dr. Richard Champlin
		Principal Investigator

PAYMENT SCHEDULE:

Milestone	Payment*
Upon enrollment of 3 subjects (total 3/12 subjects)	$	107,728.55
Upon enrollment of 3 subjects (total 6/12 subjects)	$	107,728.55
Upon enrollment of 3 subjects (total 9/12 subjects)	$	107,728.55
Upon enrollment of 3 subjects (total 12/12 subjects)	$	107,728.55

Payments for Invoicable items: The following are per patient costs per fiscal year.

* Upon anniversary of the execution of this contract Department and IND maintenance fees are invoiced . Other fees are invoiced as they occur.

Amended Exhibit B

Budget

Exhibit 31

CERTIFICATION OF

CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER

PURSUANT TO SECTION 302 OF THE

SARBANES-OXLEY ACT OF 2002

I, Itamar Shimrat, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Cell Source, Inc.;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15I and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 19, 2024

/s/ Itamar Shimrat
Itamar Shimrat
Chief Executive Officer and Chief Financial Officer
(Principal Executive, Financial, and Accounting Officer)

Exhibit 32

CERTIFICATION OF

CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED

PURSUANT TO SECTION 906 OF THE

SARBANES-OXLEY ACT OF 2002

Pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code), each of the undersigned officers of Cell Source, Inc., a Nevada corporation (the “Company”), does hereby certify, to such officer’s knowledge, that:

The Quarterly Report for the quarter ended June 30, 2024 (the “Form 10-Q”) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 19, 2024

/s/ Itamar Shimrat
Itamar Shimrat
Chief Executive Officer and Chief Financial Officer
(Principal Executive, Financial, and Accounting Officer)

Cover - $ / shares	6 Months Ended
Cover - $ / shares	Jun. 30, 2024	Aug. 14, 2024
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Jun. 30, 2024
Document Fiscal Period Focus	Q2
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	000-55413
Entity Registrant Name	Cell Source, Inc.
Entity Central Index Key	0001569340
Entity Tax Identification Number	32-0379665
Entity Incorporation, State or Country Code	NV
Entity Address, Address Line One	57 West 57th Street
Entity Address, Address Line Two	Suite 400
Entity Address, City or Town	New York
Entity Address, State or Province	NY
Entity Address, Postal Zip Code	10019
City Area Code	(646)
Local Phone Number	416-7896
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		41,941,397
Entity Listing, Par Value Per Share	$ 0.001

Condensed Consolidated Balance Sheets - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Current Assets:
Cash	$ 90,549	$ 22,203
Prepaid expenses	321,500	160,750
Other current assets	17,718	12,218
Total Assets	429,767	195,171
Current Liabilities:
Accounts payable	1,751,867	1,467,052
Accrued compensation	1,016,127	960,554
Financing liability	343,533	42,033
Accrued dividend payable	14,094	25,540
Total Liabilities	17,749,268	15,806,714
Commitments and contingencies (Note 8)
Stockholders’ Deficiency:
Common Stock, $0.001 par value, 200,000,000 shares authorized; 41,941,397 and 39,830,802 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively	41,941	39,831
Additional paid-in capital	27,068,041	26,014,028
Accumulated deficit	(44,431,582)	(41,667,388)
Total Stockholders’ Deficiency	(17,319,501)	(15,611,543)
Total Liabilities and Stockholders’ Deficiency	429,767	195,171
Series A Convertible Preferred Stock [Member]
Stockholders’ Deficiency:
Preferred stock, value	1,342	1,342
Series B Convertible Preferred Stock [Member]
Stockholders’ Deficiency:
Preferred stock, value	207	107
Series C Convertible Preferred Stock [Member]
Stockholders’ Deficiency:
Preferred stock, value	550	537
Nonrelated Party [Member]
Current Liabilities:
Accrued expenses	1,390,363	1,225,195
Accrued interest	976,840	939,549
Notes payable	889,229	710,317
Convertible notes payable	984,449	1,078,821
Derivative liabilities	235,093	33,000
Advances payable	135,000	135,000
Related Party [Member]
Current Liabilities:
Accrued expenses	173,500	144,500
Accrued interest	1,806,964	1,480,117
Notes payable	328,136	150,000
Convertible notes payable	7,461,708	7,315,036
Derivative liabilities	142,365
Advances payable	$ 100,000	$ 100,000

Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares designated	10,000,000	10,000,000
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	200,000,000	200,000,000
Common stock, shares issued	41,941,397	39,830,802
Common stock, shares outstanding	41,941,397	39,830,802
Series A Convertible Preferred Stock [Member]
Preferred stock, shares designated	1,350,000	1,350,000
Preferred stock, shares issued	1,342,195	1,342,195
Preferred stock, shares outstanding	1,342,195	1,342,195
Preferred stock liquidation preference value	$ 10,066,463	$ 10,066,463
Series B Convertible Preferred Stock [Member]
Preferred stock, shares designated	2,000,000	2,000,000
Preferred stock, shares issued	206,799	106,668
Preferred stock, shares outstanding	206,799	106,668
Preferred stock liquidation preference value	$ 1,563,826	$ 806,805
Series C Convertible Preferred Stock [Member]
Preferred stock, shares designated	1,000,000	1,000,000
Preferred stock, shares issued	550,815	537,482
Preferred stock, shares outstanding	550,815	537,482
Preferred stock liquidation preference value	$ 4,133,195	$ 4,049,861
Notes Payable [Member] \| Nonrelated Party [Member]
Debt discount	115,614	776
Notes Payable [Member] \| Related Party [Member]
Debt discount	115,614	0
Convertible Notes Payable [Member] \| Nonrelated Party [Member]
Debt discount	$ 10,551	$ 16,179

Condensed Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Operating Expenses:
General and administrative	$ 373,668	$ 539,877	$ 1,155,584	$ 1,616,926
Total Operating Expenses	1,193,679	905,465	2,331,808	2,321,014
Loss From Operations	(1,193,679)	(905,465)	(2,331,808)	(2,321,014)
Other (Expense) Income:
Gain on extinguishment of note payable		41,920		41,920
Total Other Expense	(295,109)	(336,139)	(432,386)	(612,157)
Net Loss	(1,488,788)	(1,241,604)	(2,764,194)	(2,933,171)
Dividend attributable to Series A, B, and C preferred stockholders	(339,871)	(300,849)	(666,536)	(598,366)
Net Loss Applicable to Common Stockholders	$ (1,828,659)	$ (1,542,453)	$ (3,430,730)	$ (3,531,537)
Net Loss Per Common Share - Basic	$ (0.04)	$ (0.04)	$ (0.08)	$ (0.10)
Net Loss Per Common Share - Diluted	$ (0.04)	$ (0.04)	$ (0.08)	$ (0.10)
Weighted Average Common Shares Outstanding -
Weighted Average Common Shares Outstanding - Basic	41,019,348	37,213,515	40,763,349	37,137,064
Weighted Average Common Shares Outstanding - Diluted	41,019,348	37,213,515	40,763,349	37,137,064
Nonrelated Party [Member]
Operating Expenses:
Research and development	$ 805,511	$ 351,088	$ 1,147,224	$ 675,088
Other (Expense) Income:
Interest expense	(9,365)	(56,535)	(40,348)	(76,474)
Interest expense - amortization of debt discount	(32,546)	(41,854)	(37,500)	(77,575)
Change in fair value of derivative liabilities	7,017		12,817
Related Party [Member]
Operating Expenses:
Research and development	14,500	14,500	29,000	29,000
Other (Expense) Income:
Interest expense	(227,267)	(180,747)	(333,405)	(296,578)
Interest expense - amortization of debt discount	(37,077)	(98,923)	(38,079)	(203,450)
Change in fair value of derivative liabilities	$ 4,129		$ 4,129

Condensed Consolidated Statements of Changes in Stockholders' Deficiency (Unaudited) - USD ($)	3 Months Ended				6 Months Ended
	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Mar. 31, 2023	Jun. 30, 2024	Jun. 30, 2023
Balance	$ (16,754,143)	$ (15,611,543)	$ (14,219,717)	$ (12,633,895)	$ (15,611,543)	$ (12,633,895)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock		104,910		52,060
Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends	(339,871)	(326,665)	(300,849)	(297,517)
Payment of dividends in kind	677,982		602,102
Common stock issued in satisfaction of accrued compensation		45,000
Issuance of Series B Convertible Preferred Stock for cash, net	571,801	19,900
Common stock issued in satisfaction of convertible note payable interest	4,680	520
Issuance of common stock in connection with extinguishment of note payable			58,080
Issuance of warrants in connection with:
Satisfaction of accrued interest			40,167
Issuance of convertible notes payable			75,462	21,202
Conversion of Series C Convertible Preferred Stock into common stock
Stock-based compensation:
Warrants	8,838	29,141	40,600
Common stock		260,000		330,000
Net loss	(1,488,788)	(1,275,406)	(1,241,604)	(1,691,567)	(2,764,194)	(2,933,171)
Balance	(17,319,501)	(16,754,143)	(14,945,759)	(14,219,717)	(17,319,501)	(14,945,759)
Preferred Stock [Member] \| Series A Convertible Preferred Stock [Member]
Balance	$ 1,342	$ 1,342	$ 1,342	$ 1,342	$ 1,342	$ 1,342
Balance, shares	1,342,195	1,342,195	1,342,195	1,342,195	1,342,195	1,342,195
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock
Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends
Payment of dividends in kind
Common stock issued in satisfaction of accrued compensation
Issuance of Series B Convertible Preferred Stock for cash, net
Common stock issued in satisfaction of convertible note payable interest
Issuance of common stock in connection with extinguishment of note payable
Issuance of warrants in connection with:
Satisfaction of accrued interest
Issuance of convertible notes payable
Conversion of Series C Convertible Preferred Stock into common stock
Stock-based compensation:
Warrants
Common stock
Net loss
Balance	$ 1,342	$ 1,342	$ 1,342	$ 1,342	$ 1,342	$ 1,342
Balance, shares	1,342,195	1,342,195	1,342,195	1,342,195	1,342,195	1,342,195
Preferred Stock [Member] \| Series B Convertible Preferred Stock [Member]
Balance	$ 110	$ 107			$ 107
Balance, shares	110,001	106,668			106,668
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock
Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends
Payment of dividends in kind
Common stock issued in satisfaction of accrued compensation
Issuance of Series B Convertible Preferred Stock for cash, net	$ 97	$ 3
Issuance of Series B Convertible Preferred Stock for cash, net, shares	96,798	3,333
Common stock issued in satisfaction of convertible note payable interest
Stock-based compensation:
Warrants
Common stock
Net loss
Balance	$ 207	$ 110			$ 207
Balance, shares	206,799	110,001			206,799
Preferred Stock [Member] \| Series C Convertible Preferred Stock [Member]
Balance	$ 550	$ 537	$ 500	$ 503	$ 537	$ 503
Balance, shares	550,815	537,482	499,443	502,776	537,482	502,776
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock		$ 13		$ 7
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares		13,333		6,667
Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends
Payment of dividends in kind
Common stock issued in satisfaction of accrued compensation
Issuance of Series B Convertible Preferred Stock for cash, net
Common stock issued in satisfaction of convertible note payable interest
Issuance of common stock in connection with extinguishment of note payable
Issuance of warrants in connection with:
Satisfaction of accrued interest
Issuance of convertible notes payable
Conversion of Series C Convertible Preferred Stock into common stock				$ (10)
Conversion of Series C Convertible Preferred Stock into common stock, shares				(10,000)
Stock-based compensation:
Warrants
Common stock
Net loss
Balance	$ 550	$ 550	$ 500	$ 500	$ 550	$ 500
Balance, shares	550,815	550,815	499,443	499,443	550,815	499,443
Common Stock [Member]
Balance	$ 41,019	$ 39,831	$ 37,185	$ 36,082	$ 39,831	$ 36,082
Balance, shares	41,019,348	39,830,802	37,184,505	36,081,758	39,830,802	36,081,758
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock		$ 6		$ 3
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares		6,546		2,747
Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends
Payment of dividends in kind	$ 904		$ 802
Payment of dividends in kind, shares	904,049		802,880
Common stock issued in satisfaction of accrued compensation		$ 180
Common stock issued in satisfaction of accrued compensation, shares		180,000
Issuance of Series B Convertible Preferred Stock for cash, net
Common stock issued in satisfaction of convertible note payable interest	$ 18	$ 2
Common stock issued in satisfaction of convertible note payable interest, shares	18,000	2,000
Issuance of common stock in connection with extinguishment of note payable			$ 176
Issuance of common stock in connection with extinguishment of note payable, shares			176,000
Issuance of warrants in connection with:
Satisfaction of accrued interest
Issuance of convertible notes payable
Conversion of Series C Convertible Preferred Stock into common stock				$ 100
Conversion of Series C Convertible Preferred Stock into common stock, shares				100,000
Stock-based compensation:
Warrants
Common stock		$ 1,000		$ 1,000
Common stock, shares		1,000,000		1,000,000
Net loss
Balance	$ 41,941	$ 41,019	$ 38,163	$ 37,185	$ 41,941	$ 38,163
Balance, shares	41,941,397	41,019,348	38,163,385	37,184,505	41,941,397	38,163,385
Additional Paid-in Capital [Member]
Balance	$ 26,145,630	$ 26,014,028	$ 23,778,999	$ 23,674,354	$ 26,014,028	$ 23,674,354
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock		104,891		52,050
Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends	(339,871)	(326,665)	(300,849)	(297,517)
Payment of dividends in kind	677,078		601,300
Common stock issued in satisfaction of accrued compensation		44,820
Issuance of Series B Convertible Preferred Stock for cash, net	571,704	19,897
Common stock issued in satisfaction of convertible note payable interest	4,662	518
Issuance of common stock in connection with extinguishment of note payable			57,904
Issuance of warrants in connection with:
Satisfaction of accrued interest			40,167
Issuance of convertible notes payable			75,462	21,202
Conversion of Series C Convertible Preferred Stock into common stock				(90)
Stock-based compensation:
Warrants	8,838	29,141	40,600
Common stock		259,000		329,000
Net loss
Balance	27,068,041	26,145,630	24,293,583	23,778,999	27,068,041	24,293,583
Retained Earnings [Member]
Balance	(42,942,794)	(41,667,388)	(38,037,743)	(36,346,176)	(41,667,388)	(36,346,176)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock
Series A and Series C Convertible Preferred Stock dividends:
Accrual of earned dividends
Payment of dividends in kind
Common stock issued in satisfaction of accrued compensation
Issuance of Series B Convertible Preferred Stock for cash, net
Common stock issued in satisfaction of convertible note payable interest
Issuance of common stock in connection with extinguishment of note payable
Issuance of warrants in connection with:
Satisfaction of accrued interest
Issuance of convertible notes payable
Conversion of Series C Convertible Preferred Stock into common stock
Stock-based compensation:
Warrants
Common stock
Net loss	(1,488,788)	(1,275,406)	(1,241,604)	(1,691,567)
Balance	$ (44,431,582)	$ (42,942,794)	$ (39,279,347)	$ (38,037,743)	$ (44,431,582)	$ (39,279,347)

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Cash Flows From Operating Activities:
Net loss	$ (2,764,194)	$ (2,933,171)
Adjustments to reconcile net loss to net cash used in operating activities:
Gain on extinguishment of note payable		(41,920)
Non-cash interest expense - warrants	(61,812)	(18,859)
Stock-based compensation:
Stock-based compensation	304,227
Changes in operating assets and liabilities:
Prepaid expenses	160,750	161,675
Other current assets	(5,500)	6,669
Accounts payable	284,815	247,475
Accrued compensation	99,525	(2,526)
Net Cash Used In Operating Activities	(1,296,826)	(1,345,632)
Cash Flows From Financing Activities:
Proceeds from issuance of Series B Convertible Preferred Stock and warrants	751,000
Repayment of financing liability	(20,000)
Net Cash Provided By Financing Activities	1,365,172	1,144,960
Net Increase (Decrease) In Cash	68,346	(200,672)
Cash - Beginning of Period	22,203	222,665
Cash - End of Period	90,549	21,993
Supplemental Disclosures of Cash Flow Information:
Interest
Income taxes		949
Non-cash investing and financing activities:
Common stock issued in satisfaction of accrued compensation	(45,000)
Common stock issued in connection with payment of Series A, B, and C Convertible Preferred Stock dividends in-kind	677,982	602,102
Financing of Director and Officer insurance	321,500	321,500
Conversion of accrued expenses into note principal		413,018
Accrual of warrant obligations in connection with issuance of notes payable		40,167
Warrants issued in satisfaction of accrued warrant obligation		(40,167)
Issuance of warrants in connection with the issuance of notes payable	200,403	96,664
Accrual of earned preferred stock dividends	(666,536)	(598,366)
Conversion of convertible notes payable and accrued interest into Series C Preferred Stock and common stock	104,910	52,060
Issuance of warrants in connection with issuance of Series B Preferred Stock	99,400
Issuance of embedded derivative liabilities in connection with issuance of Series B Preferred Stock	59,900
Issuance of embedded derivative liabilities in connection with issuance of Series C Preferred Stock	1,700
Extinguishment of note payable for common stock		58,080
Common Stock [Member]
Stock-based compensation:
Stock-based compensation	268,831	339,438
Warrant [Member]
Stock-based compensation:
Stock-based compensation	35,396	39,578
Nonrelated Party [Member]
Adjustments to reconcile net loss to net cash used in operating activities:
Interest expense - amortization of debt discount	37,500	77,575
Change in fair value of derivative liabilities	(12,817)
Changes in operating assets and liabilities:
Accrued expenses	165,168	153,994
Accrued interest	67,498	82,279
Cash Flows From Financing Activities:
Proceeds from issuance of convertible notes payable		794,960
Proceeds from issuance of notes payable	250,000
Repayment of notes payable	(6,250)
Related Party [Member]
Adjustments to reconcile net loss to net cash used in operating activities:
Interest expense - amortization of debt discount	38,079	203,450
Change in fair value of derivative liabilities	(4,129)
Changes in operating assets and liabilities:
Accrued expenses	29,000	29,000
Accrued interest	365,064	309,711
Cash Flows From Financing Activities:
Proceeds from issuance of convertible notes payable	146,672	350,000
Proceeds from issuance of notes payable	250,000
Repayment of notes payable	$ (6,250)

Business Organization, Nature of Operations, Risks and Uncertainties and Basis of Presentation

6 Months Ended

Jun. 30, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Business Organization, Nature of Operations, Risks and Uncertainties and Basis of Presentation

Note 1 - Business Organization, Nature of Operations, Risks and Uncertainties and Basis of Presentation

Organization and Operations

Risks and Uncertainties

Basis of Presentation

Going Concern and Management Plans

6 Months Ended

Jun. 30, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Going Concern and Management Plans

Note 2 - Going Concern and Management Plans

Summary of Significant Accounting Policies

6 Months Ended

Jun. 30, 2024

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Note 3 - Summary of Significant Accounting Policies

There have been no material changes to the Company’s significant accounting policies included in the Annual Report on Form 10-K for the year ended December 31, 2023, except as disclosed herein.

Loss Per Share

	June 30,
	2024		2023

Options		6,932,004		6,932,004
Warrants		17,997,445		13,404,493
Convertible notes [1] [2]		13,904,889		4,153,234
Convertible preferred stock		20,998,090		18,416,383
Total		59,832,428		42,906,114

[1]

[2]	As of June 30, 2023, excludes shares of common stock underlying convertible notes that eventually became convertible into shares of Series B Convertible Preferred Stock since such stock had not been designated by the Company as of June 30, 2023.

Recent Accounting Standards

Fair Value

6 Months Ended

Jun. 30, 2024

Fair Value Disclosures [Abstract]

Fair Value

Note 4 - Fair Value

	Accrued			Accrued			Derivative
	Interest			Compensation			Liabilities			Total

Balance - January 1, 2024	$	356,510		$	97,102		$	33,000		$	486,612

Accrual of warrant obligation		6,666			-			-			6,666
Accrual of common stock obligation		-			-			-			-
Reclassification of warrant obligation to derivative liabilities		-
Issuance of warrants and conversion option		-			-			5,100			5,100
Issuance of warrants		-
Common stock issued in satisfaction of accrued compensation		-			(45,000	)		-			(45,000	)
Change in fair value		(74,316	)		(766	)		(5,800	)		(80,882	)

Balance - March 31, 2024	$	288,860		$	51,336		$	32,300		$	372,496

Reclassification of warrant obligation to derivative liabilities		(6,666	)		-			6,666			-
Issuance of warrants and conversion option		-			-			349,638			349,638
Change in fair value		12,502			1,815			(11,146	)		3,171

Balance - June 30, 2024	$	294,696		$	53,150		$	377,458		$	725,305

	Accrued			Accrued
	Interest			Compensation			Total

Balance - January 1, 2023	$	504,700		$	59,220		$	563,920

Accrual of warrant obligation		40,167			-			40,167
Change in fair value		(46,131	)		(1,095	)		(47,226	)

Balance - March 31, 2023	$	498,736		$	58,125		$	556,861

Accrual of common stock obligation		-			9,438			9,438
Issuance of warrants		(40,167	)		-			(40,167	)
Change in fair value		27,272			73			27,345

Balance - June 30, 2023	$	485,841		$	67,636		$	553,477

In applying the Black-Scholes option pricing model utilized in the valuation of Level 3 liabilities, the Company used the following approximate assumptions:

	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023

Risk-free interest rate		3.84% - 5.33	%		4.13% - 4.31	%		3.84% - 5.33	%		3.60% - 4.31	%
Expected term (years)		1.07 - 10.00			4.00-5.00			1.07 - 10.00			4.00-5.00
Expected volatility		65	%		80	%		65	%		80	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

See Note 5, Notes Payable and Note 6, Stockholders’ Deficiency for additional details associated with the issuances of common stock, warrants and embedded conversion options.

Notes Payable

6 Months Ended

Jun. 30, 2024

Debt Disclosure [Abstract]

Notes Payable

Note 5 – Notes Payable

Notes Payable

Notes Payable - Related Parties

Convertible Notes Payable

Convertible Notes Payable - Related Parties

Stockholders’ Deficiency

6 Months Ended

Jun. 30, 2024

Equity [Abstract]

Stockholders’ Deficiency

Note 6 – Stockholders’ Deficiency

Preferred Stock Dividends

Series B Convertible Preferred Stock

Series C Convertible Preferred Stock

Common Stock

See Note 5, Notes Payable – Convertible Notes Payable for details associated with conversions of accrued interest into 6,546 shares of common stock.

Stock Warrants

See Note 5, Notes Payable for additional details associated with the issuance of stock warrants.

Stock-Based Compensation

There was no unrecognized stock-based compensation expense as of June 30, 2024.

Related Party Transactions

6 Months Ended

Jun. 30, 2024

Related Party Transactions

Note 7 – Related Party Transactions

See Note 5, Notes Payable – Convertible Notes Payable – Related Parties for details related to convertible notes held by directors of the Company.

Commitments and Contingencies

6 Months Ended

Jun. 30, 2024

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Note 8 – Commitments and Contingencies

Yeda Research and License Agreement

MD Anderson Agreements

Litigation

Subsequent Events

6 Months Ended

Jun. 30, 2024

Subsequent Events [Abstract]

Subsequent Events

Note 9 – Subsequent Events

Summary of Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2024

Accounting Policies [Abstract]

Loss Per Share

Loss Per Share

	June 30,
	2024		2023

Options		6,932,004		6,932,004
Warrants		17,997,445		13,404,493
Convertible notes [1] [2]		13,904,889		4,153,234
Convertible preferred stock		20,998,090		18,416,383
Total		59,832,428		42,906,114

[1]

[2]	As of June 30, 2023, excludes shares of common stock underlying convertible notes that eventually became convertible into shares of Series B Convertible Preferred Stock since such stock had not been designated by the Company as of June 30, 2023.

Recent Accounting Standards

Summary of Significant Accounting Policies (Tables)

6 Months Ended

Jun. 30, 2024

Accounting Policies [Abstract]

Schedule of Securities Excluded From Calculation of Weighted Average Dilutive Common Shares

	June 30,
	2024		2023

Options		6,932,004		6,932,004
Warrants		17,997,445		13,404,493
Convertible notes [1] [2]		13,904,889		4,153,234
Convertible preferred stock		20,998,090		18,416,383
Total		59,832,428		42,906,114

[1]

[2]	As of June 30, 2023, excludes shares of common stock underlying convertible notes that eventually became convertible into shares of Series B Convertible Preferred Stock since such stock had not been designated by the Company as of June 30, 2023.

Fair Value (Tables)

6 Months Ended

Jun. 30, 2024

Fair Value Disclosures [Abstract]

Schedule of Changes in Fair Value of Liabilities Measured at Fair Value on a Recurring Basis

	Accrued			Accrued			Derivative
	Interest			Compensation			Liabilities			Total

Balance - January 1, 2024	$	356,510		$	97,102		$	33,000		$	486,612

Accrual of warrant obligation		6,666			-			-			6,666
Accrual of common stock obligation		-			-			-			-
Reclassification of warrant obligation to derivative liabilities		-
Issuance of warrants and conversion option		-			-			5,100			5,100
Issuance of warrants		-
Common stock issued in satisfaction of accrued compensation		-			(45,000	)		-			(45,000	)
Change in fair value		(74,316	)		(766	)		(5,800	)		(80,882	)

Balance - March 31, 2024	$	288,860		$	51,336		$	32,300		$	372,496

Reclassification of warrant obligation to derivative liabilities		(6,666	)		-			6,666			-
Issuance of warrants and conversion option		-			-			349,638			349,638
Change in fair value		12,502			1,815			(11,146	)		3,171

Balance - June 30, 2024	$	294,696		$	53,150		$	377,458		$	725,305

	Accrued			Accrued
	Interest			Compensation			Total

Balance - January 1, 2023	$	504,700		$	59,220		$	563,920

Accrual of warrant obligation		40,167			-			40,167
Change in fair value		(46,131	)		(1,095	)		(47,226	)

Balance - March 31, 2023	$	498,736		$	58,125		$	556,861

Accrual of common stock obligation		-			9,438			9,438
Issuance of warrants		(40,167	)		-			(40,167	)
Change in fair value		27,272			73			27,345

Balance - June 30, 2023	$	485,841		$	67,636		$	553,477

Schedule of Assumptions Used for Valuation of Level 3 Liabilities

In applying the Black-Scholes option pricing model utilized in the valuation of Level 3 liabilities, the Company used the following approximate assumptions:

	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023

Risk-free interest rate		3.84% - 5.33	%		4.13% - 4.31	%		3.84% - 5.33	%		3.60% - 4.31	%
Expected term (years)		1.07 - 10.00			4.00-5.00			1.07 - 10.00			4.00-5.00
Expected volatility		65	%		80	%		65	%		80	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

Going Concern and Management Plans (Details Narrative) - USD ($)	3 Months Ended				6 Months Ended
	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Mar. 31, 2023	Jun. 30, 2024	Jun. 30, 2023	Aug. 19, 2024	Dec. 31, 2023	Dec. 31, 2022
Short-Term Debt [Line Items]
Net loss	$ 1,488,788	$ 1,275,406	$ 1,241,604	$ 1,691,567	$ 2,764,194	$ 2,933,171
Cash used in operations					1,296,826	1,345,632
Working capital deficiency	17,319,501	$ 16,754,143	$ 14,945,759	$ 14,219,717	17,319,501	$ 14,945,759		$ 15,611,543	$ 12,633,895
Accumulated deficit	44,431,582				44,431,582			$ 41,667,388
Convertible Notes Payable [Member]
Short-Term Debt [Line Items]
Notes payable, principal amount	$ 1,831,000				$ 1,831,000
Convertible Notes Payable [Member] \| Subsequent Event [Member]
Short-Term Debt [Line Items]
Notes payable, principal amount							$ 1,926,000

Schedule of Securities Excluded From Calculation of Weighted Average Dilutive Common Shares (Details) - shares

6 Months Ended

Jun. 30, 2024

Jun. 30, 2023

Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]

Weighted average dilutive common shares

59,832,428

42,906,114

Share-Based Payment Arrangement, Option [Member]

Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]

Weighted average dilutive common shares

6,932,004

Warrant [Member]

Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]

Weighted average dilutive common shares

17,997,445

13,404,493

Convertible Notes Payable [Member]

Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]

Weighted average dilutive common shares

^[1],[2]

13,904,889

4,153,234

Convertible Preferred Stock [Member]

Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]

Weighted average dilutive common shares

20,998,090

18,416,383

[1]	As of June 30, 2023, excludes shares of common stock underlying convertible notes that eventually became convertible into shares of Series B Convertible Preferred Stock since such stock had not been designated by the Company as of June 30, 2023.
[2]	Convertible notes are assumed to be converted at the rate of $0.75 per common share, which is the conversion price as of June 30, 2024 and 2023. However, such conversion rates are subject to adjustment under certain circumstances, such as stock splits and stock dividends, which may result in the issuance of common shares greater than the amount indicated.

Schedule of Securities Excluded From Calculation of Weighted Average Dilutive Common Shares (Details) (Parenthetical) - $ / shares	Jun. 30, 2024	Jun. 30, 2023
Convertible Notes Payable [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Conversion price per share	$ 0.75	$ 0.75

Schedule of Changes in Fair Value of Liabilities Measured at Fair Value on a Recurring Basis (Details) - Fair Value, Inputs, Level 3 [Member] - Fair Value, Recurring [Member] - USD ($)	3 Months Ended
	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Mar. 31, 2023
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Beginning balance	$ 372,496	$ 486,612	$ 556,861	$ 563,920
Accrual of warrant obligation		6,666		40,167
Accrual of common stock obligation			9,438
Reclassification of warrant obligation to derivative liabilities
Issuance of warrants and conversion option	349,638	5,100
Issuance of warrants			(40,167)
Common stock issued in satisfaction of accrued compensation		(45,000)
Change in fair value	3,171	(80,882)	27,345	(47,226)
Ending balance	725,305	372,496	553,477	556,861
Accrued Interest [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Beginning balance	288,860	356,510	498,736	504,700
Accrual of warrant obligation		6,666		40,167
Accrual of common stock obligation
Reclassification of warrant obligation to derivative liabilities	(6,666)
Issuance of warrants and conversion option
Issuance of warrants			(40,167)
Common stock issued in satisfaction of accrued compensation
Change in fair value	12,502	(74,316)	27,272	(46,131)
Ending balance	294,696	288,860	485,841	498,736
Accrued Compensation [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Beginning balance	51,336	97,102	58,125	59,220
Accrual of warrant obligation
Accrual of common stock obligation			9,438
Reclassification of warrant obligation to derivative liabilities
Issuance of warrants and conversion option
Issuance of warrants
Common stock issued in satisfaction of accrued compensation		(45,000)
Change in fair value	1,815	(766)	73	(1,095)
Ending balance	53,150	51,336	$ 67,636	$ 58,125
Derivative Liability [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Beginning balance	32,300	33,000
Accrual of warrant obligation
Reclassification of warrant obligation to derivative liabilities	6,666
Issuance of warrants and conversion option	349,638	5,100
Common stock issued in satisfaction of accrued compensation
Change in fair value	(11,146)	(5,800)
Ending balance	$ 377,458	$ 32,300

Schedule of Assumptions Used for Valuation of Level 3 Liabilities (Details)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Measurement Input, Risk Free Interest Rate [Member] \| Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Derivative liabilities , Risk-free interest rate	3.84%	4.13%	3.84%	3.60%
Measurement Input, Risk Free Interest Rate [Member] \| Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Derivative liabilities , Risk-free interest rate	5.33%	4.31%	5.33%	4.31%
Measurement Input, Expected Term [Member] \| Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Derivative liability, Expected term (years)	1 year 25 days	4 years	1 year 25 days	4 years
Measurement Input, Expected Term [Member] \| Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Derivative liability, Expected term (years)	10 years	5 years	10 years	5 years
Measurement Input, Price Volatility [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Derivative liability, Expected volatility	65.00%	80.00%	65.00%	80.00%
Measurement Input, Expected Dividend Rate [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Derivative liability, Expected dividends	0.00%	0.00%	0.00%	0.00%

Fair Value (Details Narrative) - Service Providers [Member] - USD ($)	6 Months Ended	12 Months Ended
	Jun. 30, 2024	Dec. 31, 2023
Obilgation to issue common stock to service providers, shares	183,095	363,095
Obilgation to issue common stock to service providers, value	$ 47,605	$ 90,774
Fair value per share of common stock	$ 0.26	$ 0.26
Warrants to purchase shares	42,930	42,930
Fair value of warrants issued	$ 5,545	$ 6,328

Notes Payable (Details Narrative) - USD ($)	1 Months Ended			3 Months Ended			6 Months Ended
Notes Payable (Details Narrative) - USD ($)	May 31, 2024	Apr. 30, 2024	Mar. 31, 2024	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Aug. 19, 2024	Mar. 22, 2024	Dec. 31, 2023
Short-Term Debt [Line Items]
Accrued interest and penalties	$ 117,000
Convertible Notes Payable [Member]
Short-Term Debt [Line Items]
Outstanding principal balance										$ 4,760,170
Warrants to purchase shares										4,321,926
Warrants exercise share price										$ 1.25
Convertible Notes Payable [Member] \| George Verstraete [Member]
Short-Term Debt [Line Items]
Outstanding principal balance			$ 3,736,708		$ 3,736,708
Proceeds from investors			$ 146,672
Note maturity date		Oct. 28, 2024	Sep. 10, 2024
Warrants term			5 years		5 years
Warrants to purchase shares			117,338		117,338
Warrants exercise share price			$ 1.25		$ 1.25
Fair value of warrants			$ 6,666		$ 6,666
Convertible Notes Payable [Member] \| Common Stock [Member]
Short-Term Debt [Line Items]
Shares issued upon debt conversion					6,546
Accrued interest converted					$ 4,910
Share price			$ 0.75		$ 0.75
Fair value			$ 1,700		$ 1,700
Convertible Notes Payable [Member] \| Series C Convertible Preferred Stock [Member]
Short-Term Debt [Line Items]
Principal amount converted					$ 100,000
Shares issued upon debt conversion					13,333
Conversion price per share			$ 7.50		$ 7.50					$ 7.50
Fair value			$ 1,700		$ 1,700
Accrue interest rate										8.00%
Investor [Member]
Short-Term Debt [Line Items]
Outstanding principal balance	300,000
Proceeds from investors	$ 250,000
Note maturity date	Nov. 22, 2024
Interest rate	10.00%
Original issue discount	$ 50,000
Warrants term	10 years
Warrants to purchase shares	625,000
Warrants exercise share price	$ 0.75
Fair value of warrants	$ 96,710
Outstanding principal repiad							$ 6,250
Outstanding principal balance				$ 293,750			293,750
Notes and Convertible Notes Payable [Member]
Short-Term Debt [Line Items]
Outstanding principal balance				1,831,000			1,831,000
Accrued interest				282,533			282,533
Interest expense				236,632		$ 237,282	373,753	$ 373,052
Amortization of debt discount				69,623		$ 140,777	75,579	$ 281,025
Notes and Convertible Notes Payable [Member] \| Subsequent Event [Member]
Short-Term Debt [Line Items]
Outstanding principal balance									$ 1,926,000
Notes Payable [Member]
Short-Term Debt [Line Items]
Accrued interest and penalties				2,783,804			2,783,804				$ 2,419,666
Notes Payable [Member] \| Investor [Member]
Short-Term Debt [Line Items]
Outstanding principal balance	300,000
Proceeds from investors	$ 250,000
Note maturity date	Nov. 22, 2024
Interest rate	10.00%
Original issue discount	$ 50,000
Warrants term	10 years
Warrants to purchase shares	625,000
Warrants exercise share price	$ 0.75
Fair value of warrants	$ 96,710
Outstanding principal repiad							6,250
Outstanding principal balance				$ 293,750			$ 293,750

Stockholders’ Deficiency (Details Narrative) - USD ($)	3 Months Ended			6 Months Ended
Stockholders’ Deficiency (Details Narrative) - USD ($)	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	May 31, 2024	Mar. 22, 2024	Dec. 31, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]
Accrued dividend payable	$ 14,094			$ 14,094				$ 25,540
Common stock, stated value	$ 0.001			$ 0.001				$ 0.001
Value of common stock issued for legal settlement		$ 45,000
Common stock issued in satisfaction of convertible note payable interest	$ 4,680	$ 520
Stock-based compensation expense	15,332		$ 50,111	$ 304,227
Stock based compensation expense					$ 379,016
Unrecognized stock-based compensation expense	0			$ 0
Consulting Services [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Stock-based compensation expense	6,480
Stock-based compensation expense included in stockholder's deficiency	4,680
Stock-based compensation expense included in accrued compensation	$ 1,800
Convertible Notes Payable [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Warrants to purchase common stock							4,321,926
Exercise price							$ 1.25
Investor [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Warrants term						10 years
Warrants to purchase common stock						625,000
Exercise price						$ 0.75
Fair value of warrants						$ 96,710
Series A, B and C Convertible Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of common stock issued	904,049
Common stock, stated value	$ 0.75			$ 0.75
Aggregate value convertible preferred stock	$ 677,982
Series B Convertible Preferred Stock [Member] \| Investor [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Proceeds from issuance of convertible preferred stock				$ 751,000
Common stock, shares				100,131
Warrants term	5 years			5 years
Warrants to purchase common stock	1,126,500			1,126,500
Exercise price	$ 0.75			$ 0.75
Fair value of warrants	$ 159,300			$ 159,300
Series C Convertible Preferred Stock [Member] \| Convertible Notes Payable [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Shares issued upon debt conversion		13,333
Fair value of stock		$ 1,700
Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Accrued additional preferred dividends	339,871		$ 300,849	666,536	598,366
Accrued dividend payable	$ 14,094			14,094				$ 25,540
Preferred Stock [Member] \| Series B Convertible Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Common stock, shares	96,798	3,333
Value of common stock issued for legal settlement
Common stock issued in satisfaction of convertible note payable interest
Preferred Stock [Member] \| Series C Convertible Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Value of common stock issued for legal settlement
Common stock issued in satisfaction of convertible note payable interest
Common Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of common stock issued	904,049		802,880
Number of common stock issued for legal settlement		180,000
Value of common stock issued for legal settlement		$ 180
Common stock issued in satisfaction of convertible note payable interest, shares	18,000	2,000
Common stock issued in satisfaction of convertible note payable interest	$ 18	$ 2
Common Stock [Member] \| Consulting Services [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Stock-based compensation expense			$ 9,438	268,831	339,438
Stock-based compensation expense included in stockholder's deficiency				265,200	330,000
Stock-based compensation expense included in accrued compensation				$ 3,631	9,438
Common Stock [Member] \| Convertible Notes Payable [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Common stock issued in satisfaction of convertible note payable interest, shares	18,000			2,000
Common stock issued in satisfaction of convertible note payable interest				$ 5,200
Common Stock [Member] \| Convertible Notes Payable [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Shares issued upon debt conversion		6,546
Fair value of stock		$ 1,700
Common Stock [Member] \| Consultants [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Stock issued for service		1,000,000
Stock issued for service, value		$ 260,000
Warrant [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Stock-based compensation expense	$ 8,852		40,673	35,396	39,578
Stock-based compensation expense included in stockholder's deficiency	8,838		40,600	37,979	40,600
Stock-based compensation expense included in accrued compensation	$ 15		$ 73	$ (2,583)	$ (1,022)
Warrant [Member] \| Advisory Agreement [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Warrants term		5 years
Warrants to purchase common stock		100,000
Exercise price		$ 1.25
Fair value of warrants		$ 6,590
Warrant vesting percentage		20.00%

Related Party Transactions (Details Narrative) - Former Director [Member] - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Warrants purchase for common stock	2,106,500	1,956,500
Warrant exercise price per share	$ 0.75	$ 0.75
Loan amount	$ 459,000	$ 459,000
Fair value of loan obligations	$ 176,834	$ 215,050

Commitments and Contingencies (Details Narrative) - USD ($)	1 Months Ended		3 Months Ended		6 Months Ended		12 Months Ended
	Aug. 31, 2023	Oct. 31, 2019	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2022	Dec. 31, 2021	May 31, 2024	Dec. 31, 2023	Jan. 31, 2019
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Accounts payable			$ 1,751,867		$ 1,751,867					$ 1,467,052
Loss contingency, damages sought, value		$ 267,680
Repayments of related party debt							$ 146,912
Litigation settlement expense	$ 38,838
Loss contingency accrual at carrying value										113,000
Accrued and unpaid interest									$ 117,000
Final payment resolved			135,000		135,000
Court Officer [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Repayments of notes payable								$ 103,088
Promissory Note [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Principal amount											$ 250,000
Yeda Research and License Agreement [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Research and development expenses			14,500	$ 14,500	29,000	$ 29,000
Accrued research and development expenses			101,500		101,500					72,500
MD Anderson Agreements [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Research and development expenses			787,872	$ 328,688	1,111,872	$ 652,688
Payments amount			1,816,000
Accounts payable			$ 1,481,962		$ 1,481,962					$ 924,705

Subsequent Events (Details Narrative) - Subsequent Event [Member]	2 Months Ended
	Aug. 19, 2024 USD ($) $ / shares shares
Noteholder [Member]
Subsequent Event [Line Items]
Note principal amount converted \| $	$ 30,000
Warrants to purchase shares \| shares	100,000
Warrants exercise share price	$ 0.75
Noteholder [Member] \| Note Amendment Agreement One [Member]
Subsequent Event [Line Items]
Warrants to purchase shares \| shares	50,000
Warrants exercise share price	$ 0.75
Notes payable, principal amount \| $	$ 50,000
Maturity date extension description	from December 23, 2023 to December 23, 2024
Gross proceeds \| $	$ 2,000,000
Warrants term	5 years
Noteholder [Member] \| Note Amendment Agreement One [Member] \| Minimum [Member]
Subsequent Event [Line Items]
Interest rate	8.00%
Noteholder [Member] \| Note Amendment Agreement One [Member] \| Maximum [Member]
Subsequent Event [Line Items]
Interest rate	10.00%
Noteholder [Member] \| Note Amendment Agreement Two [Member]
Subsequent Event [Line Items]
Warrants to purchase shares \| shares	25,000
Warrants exercise share price	$ 0.75
Notes payable, principal amount \| $	$ 25,000
Maturity date extension description	from December 26, 2023 to December 26, 2024
Gross proceeds \| $	$ 2,000,000
Warrants term	5 years
Noteholder [Member] \| Note Amendment Agreement Two [Member] \| Minimum [Member]
Subsequent Event [Line Items]
Interest rate	8.00%
Noteholder [Member] \| Note Amendment Agreement Two [Member] \| Maximum [Member]
Subsequent Event [Line Items]
Interest rate	10.00%
Lender [Member] \| Note Amendment Agreement One [Member]
Subsequent Event [Line Items]
Warrants to purchase shares \| shares	25,000
Warrants exercise share price	$ 0.75
Warrants term	5 years
Exercise price of shares	$ 0.75
Lender [Member] \| Note Amendment Agreement Two [Member]
Subsequent Event [Line Items]
Warrants to purchase shares \| shares	12,500
Warrants exercise share price	$ 0.75
Warrants term	5 years
Exercise price of shares	$ 0.75