XML 17 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Stockholders' Equity - USD ($)
Convertible Preferred Stock [Member]
Preferred Stock [Member]
Convertible Preferred Stock [Member]
Common Stock [Member]
Convertible Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
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]
Conversion of Accounts Payable to Convertible Preferred Stock [Member]
Preferred Stock [Member]
Conversion of Accounts Payable to Convertible Preferred Stock [Member]
Conversion from Series A Preferred Stock to Common Stock [Member]
Preferred Stock [Member]
Conversion from Series A Preferred Stock to Common Stock [Member]
Common Stock [Member]
Conversion from Series A Preferred Stock to Common Stock [Member]
Additional Paid-in Capital [Member]
Preferred Stock [Member]
Common Stock [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                                         3,879,608       (43,658)    
Balance at Dec. 31, 2019                                         $ 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) 542,660 400,000                       42,660                          
Convertible Preferred Stock Issuance - cash $ 5,093,267 $ 333,334 $ 5,426,601                     $ 426,600             15,000            
Conversion of Convertible Securities (in shares)                             48,200   (90,860) 941,388                  
Conversion of Convertible Securities                             $ 478,017 $ 478,017 $ (946,938)   $ 946,938                
Common stock issued for placement agent fees                                       $ (306,000) $ 306,000            
Common stock issued for placement agent fees (in shares)                                         200,000            
Warrants issued to placement agent and other issuance costs                                       (919,105)   919,105          
Common stock issued for warrants exercised - cashless (in shares)                                         391,308           391,308
Stock Issued During Period, Value, New Issues $ 5,093,267 $ 333,334 $ 5,426,601                     426,600             $ 15,000            
Placement agent fees and issuance costs                                       (1,024,313)             $ (1,024,313)
Beneficial Conversion feature (BCF) on Preferred Stock                   $ 1,500,000 $ 1,500,000 $ (2,468,473) $ 2,468,473                            
Deemed Dividend on BCF of Preferred Stock                   (1,500,000) (1,500,000) 2,468,473 (2,468,473)                            
Accrued Deemed Dividend                   (13,600) (13,600) $ 379,655 (379,655) 380,000                          
Accretion of Series B Preferred Stock                                           (18,564)         (18,564)
Net Loss                                             (4,434,759)       (4,434,759)
Net Income (Loss) Attributable to Noncontrolling Interest                                                   138,198 138,198
Net loss                                                     (4,296,561)
Foreign equity                                       45,273 427 45,700
Foreign Currency Translation                                               (536,300)     (536,300)
Balance (in shares) at Dec. 31, 2020                       500,000               500,000 5,827,304       (43,658)    
Balance at Dec. 31, 2020                       $ 2,754,583               $ 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     170,000                                    
Convertible Preferred Stock Issuance - cash       $ 1,500,000 $ 1,500,000 $ 1,500,000   $ 1,500,000 $ 1,612,707   1,612,707                                
Common stock issued for warrants exercised - cashless (in shares)                                         103,104            
Stock Issued During Period, Value, New Issues       $ 1,500,000 $ 1,500,000 1,500,000   1,500,000 1,612,707   1,612,707                                
Deemed Dividend on BCF of Preferred Stock               $ (1,500,000)                           (1,500,000)          
Accrued Deemed Dividend           $ 130,333 $ (130,333)   $ 102,000 $ (135,611) (33,611) $ 400,000 $ (400,000) $ 400,000                          
Accretion of Series B Preferred Stock                     $ (46,932)                     (46,932)          
Net Loss                                                     (8,272,517)
Net Income (Loss) Attributable to Noncontrolling Interest                                                     718,212
Net loss                                             (8,272,517)     $ 718,212 (7,554,305)
Foreign Currency Translation                                               $ 5,885,112     5,885,112
BCF                                           1,500,000         1,500,000
Balance (in shares) at Dec. 31, 2021       170,000   170,000     170,000     500,000                 5,930,408       (43,658)    
Balance at Dec. 31, 2021       $ 1,500,000   $ 1,630,333     $ 1,714,707     $ 3,154,583                 $ 14,537,828 $ 4,328,635 $ (22,654,844)   $ (160,784)   $ 4,050,458