XML 16 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series C Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series B Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series A Preferred Stock [Member]
Common Stock Outstanding [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Treasury Stock [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) at Dec. 31, 2019 0     0     0     3,879,608       (43,658)    
Balance at Dec. 31, 2019 $ 0     $ 0     $ 0     $ 13,898,494 $ 3,587,287 $ (9,992,841) $ (5,348,812) $ (160,784) $ (856,837) $ 1,126,507
Convertible Preferred Stock Issuance - cash (in shares) 0     0     362,660     140,000       0    
Convertible Preferred Stock Issuance - cash $ 0     $ 0     $ 3,509,933     $ 116,667 0 0 0 $ 0 0 3,626,600
Convertible Preferred Stock Issuance - conversion of debt (in shares) 0     0     48,200     0       0    
Convertible Preferred Stock Issuance - conversion of debt $ 0     $ 0     $ 478,017     $ 0 0 0 0 $ 0 0 478,017
Warrants issued to placement agent and other issuance costs 0     0         0 0 0 0 0
Placement agent fees and issuance costs 0     0     (820,160)     0 0 0 0 0 0 (820,160)
Beneficial Conversion feature (BCF) on Preferred Stock 0     0     (2,328,473)     0 2,328,473 0 0 0 0  
Deemed Dividend on BCF of Series A Preferred Stock             2,328,473       (2,328,473)          
Accrued Deemed Dividend 0     0     52,741   $ 0 0 (52,741) 0 0 0 0  
Net Loss 0     0     0     0 0 (638,696) 0 0    
Less: Net income attributable to noncontrolling interest                             144,577  
Net income (loss)                               (494,119)
Foreign Currency Translation $ 0     $ 0     0     $ 0 0 0 (1,363,503) $ 0 0 (1,363,503)
Deemed Dividend on BCF of Series C Preferred Stock             $ 2,328,473       (2,328,473)          
Balance (in shares) at Mar. 31, 2020 0     0     410,860     4,219,608       (43,658)    
Balance at Mar. 31, 2020 $ 0     $ 0     $ 2,161,607     $ 14,321,161 4,287,473 (10,631,537) (6,712,315) $ (160,784) (712,260) 2,553,342
Balance (in shares) at Dec. 31, 2019 0     0     0     3,879,608       (43,658)    
Balance at Dec. 31, 2019 $ 0     $ 0     $ 0     $ 13,898,494 3,587,287 (9,992,841) (5,348,812) $ (160,784) (856,837) 1,126,507
Net Loss                               (2,166,205)
Less: Net income attributable to noncontrolling interest                               212,890
Net income (loss)                               (1,953,315)
Balance (in shares) at Jun. 30, 2020 0     0     590,860     4,479,608       (43,658)    
Balance at Jun. 30, 2020 $ 0     $ 0     $ 3,472,161     $ 14,537,828 4,356,100 (12,159,046) (6,645,988) $ (160,784) (643,947) 2,756,321
Balance (in shares) at Dec. 31, 2019 0     0     0     3,879,608       (43,658)    
Balance at Dec. 31, 2019 $ 0     $ 0     $ 0     $ 13,898,494 3,587,287 (9,992,841) (5,348,812) $ (160,784) (856,837) $ 1,126,507
Common stock issued for warrants exercised - cashless (in shares)                               391,308
Balance (in shares) at Dec. 31, 2020 0     0     500,000     5,827,304       (43,658)    
Balance at Dec. 31, 2020 $ 0     $ 0     $ 2,754,583     $ 14,537,828 5,041,511 (14,382,327) (5,885,112) $ (160,784) (718,212) $ 1,187,487
Balance (in shares) at Mar. 31, 2020 0     0     410,860     4,219,608       (43,658)    
Balance at Mar. 31, 2020 $ 0     $ 0     $ 2,161,607     $ 14,321,161 4,287,473 (10,631,537) (6,712,315) $ (160,784) (712,260) 2,553,342
Convertible Preferred Stock Issuance - cash (in shares) 0     0     180,000     260,000       0    
Convertible Preferred Stock Issuance - cash $ 0     $ 0     $ 1,583,334     $ 216,667 0 0 0 $ 0 0 1,800,001
Convertible Preferred Stock Issuance - conversion of debt 0     0     0     0 0 0 0 0 0 0
Net Loss                               (1,527,509)
Less: Net income attributable to noncontrolling interest                               68,313
Net income (loss)                               (1,459,196)
Foreign Currency Translation $ 0     $ 0     $ 0     $ 0 0 0 66,327 $ 0 0 66,327
Balance (in shares) at Jun. 30, 2020 0     0     590,860     4,479,608       (43,658)    
Balance at Jun. 30, 2020 $ 0     $ 0     $ 3,472,161     $ 14,537,828 4,356,100 (12,159,046) (6,645,988) $ (160,784) (643,947) 2,756,321
Balance (in shares) at Dec. 31, 2020 0     0     500,000     5,827,304       (43,658)    
Balance at Dec. 31, 2020 $ 0     $ 0     $ 2,754,583     $ 14,537,828 5,041,511 (14,382,327) (5,885,112) $ (160,784) (718,212) 1,187,487
Convertible Preferred Stock Issuance - cash (in shares) 170,000     170,000                        
Convertible Preferred Stock Issuance - cash $ 1,500,000   $ 1,500,000 $ 1,612,707   $ 1,612,707                    
Beneficial Conversion feature (BCF) on Preferred Stock             (2,468,473) $ 2,468,473                
Deemed Dividend on BCF of Series A Preferred Stock   $ (1,500,000)         2,468,473 (2,468,473)               (1,500,000)
Accrued Deemed Dividend $ 28,333 (28,333)     $ (33,611) $ (33,611) 100,000 (100,000)                
Net Loss                       (422,163)        
Less: Net income attributable to noncontrolling interest                             41,814  
Net income (loss)                               (380,349)
Foreign Currency Translation                         (16,267)     (16,267)
Common stock issued for warrants exercised - cashless (in shares)                   103,104            
BCF on Series C Preferred Stock   1,500,000 $ 1,500,000                         1,500,000
Deemed Dividend on BCF of Series C Preferred Stock   (1,500,000)         $ 2,468,473 (2,468,473)               (1,500,000)
Accretion of Series B Preferred Stock         (46,932)                     (46,932)
Balance (in shares) at Mar. 31, 2021 170,000     170,000     500,000     5,930,408       (43,658)    
Balance at Mar. 31, 2021 $ 1,528,333     $ 1,612,707     $ 2,854,583     $ 14,537,828 4,832,635 (14,804,490) (5,901,379) $ (160,784) (676,398) 3,823,035
Balance (in shares) at Dec. 31, 2020 0     0     500,000     5,827,304       (43,658)    
Balance at Dec. 31, 2020 $ 0     $ 0     $ 2,754,583     $ 14,537,828 5,041,511 (14,382,327) (5,885,112) $ (160,784) (718,212) 1,187,487
Convertible Preferred Stock Issuance - cash                 $ 1,000,000              
Net Loss                               1,360,160
Less: Net income attributable to noncontrolling interest                               743,069
Net income (loss)                               2,103,229
Balance (in shares) at Jun. 30, 2021 170,000     170,000     500,000     5,930,408       (43,658)    
Balance at Jun. 30, 2021 $ 1,562,333     $ 1,646,707     $ 2,954,583     $ 14,537,828 4,664,635 (13,022,167) (5,945,588) $ (160,784) 24,857 6,262,404
Balance (in shares) at Mar. 31, 2021 170,000     170,000     500,000     5,930,408       (43,658)    
Balance at Mar. 31, 2021 $ 1,528,333     $ 1,612,707     $ 2,854,583     $ 14,537,828 4,832,635 (14,804,490) (5,901,379) $ (160,784) (676,398) 3,823,035
Accrued Deemed Dividend 34,000 $ (34,000)   34,000 $ (34,000)   100,000 $ (100,000)                
Net Loss                       1,782,323       1,782,323
Less: Net income attributable to noncontrolling interest                             701,255 701,255
Net income (loss)                               2,483,578
Foreign Currency Translation $ 0     $ 0     0     $ 0 0 0 (44,209) $ 0 0 (44,209)
Accretion of Series B Preferred Stock             $ 0                  
Balance (in shares) at Jun. 30, 2021 170,000     170,000     500,000     5,930,408       (43,658)    
Balance at Jun. 30, 2021 $ 1,562,333     $ 1,646,707     $ 2,954,583     $ 14,537,828 $ 4,664,635 $ (13,022,167) $ (5,945,588) $ (160,784) $ 24,857 $ 6,262,404