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 Stock Issuance (in shares) 0     0     362,660     140,000       0    
Convertible Stock Issuance $ 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
Common stock issued for placement agent fees (in shares) 0     0     0     200,000       0    
Common stock issued for placement agent fees $ 0     $ 0     $ (306,000)     $ 306,000 0 0 0 $ 0 0 0
Warrants issued to placement agent and other issuance costs 0     0     (752,924)     0 752,927 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  
Accrued Deemed Dividend 0     0     52,741     0 (52,741) 0 0 0 0 0
Net income (loss) 0     0     0     0 0 (638,696) 0 0   (494,119)
Less: Net income (loss) income attributable to noncontrolling interest                             144,577  
Foreign Currency Translation $ 0     $ 0     $ 0     $ 0 0 0 (1,363,503) $ 0 0 (1,363,503)
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
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
Net income (loss)                               (2,981,947)
Less: Net income (loss) income attributable to noncontrolling interest                               138,198
Net Income (Loss)                               (3,120,145)
Balance (in shares) at Sep. 30, 2020 0     0     548,200     5,271,698       (43,658)    
Balance at Sep. 30, 2020 $ 0     $ 0     $ 3,132,600     $ 14,537,828 4,695,661 (13,112,986) (6,640,664) $ (160,784) (718,639) 1,733,013
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 (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 Stock Issuance (in shares) 0     0     180,000     260,000       0    
Convertible Stock Issuance $ 0     $ 0     $ 1,583,334     $ 216,667 0 0 0 $ 0 0 1,800,001
Warrants issued to placement agent and other issuance costs 0     0     (166,181)     0 166,181 0 0 0 0 0
Placement agent fees and issuance costs 0     0     (204,153)     0 0 0 0 0 0 (204,153)
Beneficial Conversion feature (BCF) on Preferred Stock 0     0     (140,000)     0 140,000 0 0 0 0 0
Accrued Deemed Dividend 0     0     97,554     0 (97,554) 0 0 0 0 0
Net income (loss) 0     0     0     0 0 (1,527,509) 0 0 68,313 (1,459,196)
Foreign Currency Translation $ 0     $ 0     0     $ 0 0 0 66,327 $ 0 0 66,327
Deemed Dividend on BCF of Preferred Stock             $ 140,000       (140,000)          
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
Convertible Preferred Stock Issuance - conversion of debt (in shares) 0         (42,660)     444,607       0    
Convertible Preferred Stock Issuance - conversion of debt $ 0     $ 0     $ (444,607)     $ 0 444,607 0 0 $ 0 0 0
Accrued Deemed Dividend 0     0     105,046     0 (105,046) 0 0 0 0 0
Net income (loss) 0     0     0     0 0 (953,940) 0 0 (74,692) (1,028,632)
Less: Net income (loss) income attributable to noncontrolling interest                               (74,692)
Foreign Currency Translation $ 0     $ 0     $ 0     $ 0 0 0 5,324 $ 0 0 5,324
Common stock issued for warrants exercised (in shares) 0     0     0     332,483       0    
Common stock issued for warrants exercised $ 0     $ 0         $ 0 0 0 $ 0 0 0
Stock based compensation (in shares) 0     0     0     15,000       0    
Stock based compensation $ 0     $ 0     $ 0     $ 0 0 0 0 $ 0 0 0
Net Income (Loss)                               (953,940)
Balance (in shares) at Sep. 30, 2020 0     0     548,200     5,271,698       (43,658)    
Balance at Sep. 30, 2020 $ 0     $ 0     $ 3,132,600     $ 14,537,828 4,695,661 (13,112,986) (6,640,664) $ (160,784) (718,639) 1,733,013
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 Stock Issuance (in shares) 170,000     170,000                        
Convertible Stock Issuance $ 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                
Accrued Deemed Dividend $ 28,333 $ (28,333)     $ (33,611) (33,611) 100,000 (100,000)                
Net income (loss)                       (422,163)       (380,349)
Less: Net income (loss) income attributable to noncontrolling interest                             41,814  
Foreign Currency Translation                         (16,267)     (16,267)
Deemed Dividend on BCF of Preferred Stock   (1,500,000) (1,500,000)       $ 2,468,473 (2,468,473)                
Common stock issued for warrants exercised (in shares)                   103,104            
BCF     $ 1,500,000               1,500,000         1,500,000
Accretion of 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 Stock Issuance                 $ 1,000,000              
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 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
Net income (loss)                               1,465,091
Less: Net income (loss) income attributable to noncontrolling interest                               727,925
Net Income (Loss)                               737,166
Balance (in shares) at Sep. 30, 2021 170,000     170,000     500,000     5,930,408       (43,658)    
Balance at Sep. 30, 2021 $ 1,596,333     $ 1,680,707     $ 3,054,583     $ 14,537,828 4,496,635 (13,645,161) (6,273,309) $ (160,784) 9,713 5,296,545
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 income (loss)                       1,782,323       2,483,578
Less: Net income (loss) income attributable to noncontrolling interest                             701,255  
Foreign Currency Translation $ 0     $ 0     $ 0     $ 0 0 0 (44,209) $ 0 0 (44,209)
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
Accrued Deemed Dividend 34,000 $ (34,000)   34,000 $ (34,000)   100,000 $ (100,000)                
Net income (loss)                               (638,138)
Less: Net income (loss) income attributable to noncontrolling interest                             (15,144) (4,972)
Foreign Currency Translation $ 0     $ 0     $ 0     $ 0 0 0 (327,721) $ 0 0 (327,721)
Net Income (Loss)                       (622,994)       (633,166)
Balance (in shares) at Sep. 30, 2021 170,000     170,000     500,000     5,930,408       (43,658)    
Balance at Sep. 30, 2021 $ 1,596,333     $ 1,680,707     $ 3,054,583     $ 14,537,828 $ 4,496,635 $ (13,645,161) $ (6,273,309) $ (160,784) $ 9,713 $ 5,296,545