XML 17 R5.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock Series A
Preferred Stock Series B
Common Stock
Treasury Stock
Paid-In Capital
Retained Earnings (Deficit)
Accumulated other comprehensive income (loss)
Total
Beginning balance, shares at Dec. 31, 2018 60,000 18,942,506        
Beginning balance, value at Dec. 31, 2018 $ 60,000 $ 1,894 $ 36,642,276 $ (36,990,469) $ (286,299)
Net loss (20,451,080) (20,451,080)
Change in foreign currency translation 137,696 137,696
Issuance of Series B Preferred Stock, shares 475,000        
Issuance of Series B Preferred Stock, value $ 475,000 475,000
Conversion of convertible notes and accrued interest to common shares, shares 5,505,530        
Conversion of convertible notes and accrued interest to common shares, value $ 551 2,201,662 2,202,213
Issuance of shares to purchase non-controlling interest in GN, shares 7,988,963        
Issuance of shares to purchase non-controlling interest in GN, value $ 799 11,263,639 11,264,438
Stock based compensation related to warrant issuance 736,186 736,186
Issuance of common shares in connection with the issuance of convertible debentures, shares 1,550,000        
Issuance of common shares in connection with the issuance of convertible debentures, value $ 155 5,074,845 5,075,000
Repurchase of shares from investor, shares 133,200        
Repurchase of shares from investor, value $ (13) (98,942) (98,955)
Issuance of shares for acquisition fees, shares 2,500,000        
Issuance of shares for acquisition fees, value $ 250 5,799,749 5,799,999
Ending balance, shares at Dec. 31, 2019 60,000 475,000 36,486,999 133,200        
Ending balance, value at Dec. 31, 2019 $ 60,000 $ 475,000 $ 3,649 $ (13) 61,619,415 (57,441,549) 137,696 4,854,198
Net loss (19,890,272) (19,890,272)
Change in foreign currency translation (483,410) (483,410)
Common stock issued in connection with convertible notes, shares 153,940        
Common stock issued in connection with convertible notes, value $ 15 130,834 130,849
Return of common shares related to note payoff, shares (153,940)        
Return of common shares related to note payoff, value $ (15) (130,834) (130,849)
Beneficial conversion feature of convertible notes 1,357,978 1,357,978
Stock based compensation related to warrant issuance 820,379 820,379
Shares issued for services, shares 885,063        
Shares issued for services, value $ 89 715,413 715,502
Shares received from share exchange with GN, shares 5,507,400        
Shares received from share exchange with GN, value $ 551 2,477,871 2,478,422
Warrants exercise, shares 25,000        
Warrants exercise, value $ 2 9,998 10,000
Convertible note conversion to common stock, shares 135,000        
Convertible note conversion to common stock, value $ 14 306,737 306,751
To record loan conversions, shares 621,874        
To record loan conversions, value $ 62 228,130 228,192
Shares issued for financing, shares 15,000        
Shares issued for financing, value $ 2 6,150 6,152
Shares issued for loan conversions, shares 3,310,458        
Shares issued for loan conversions, value $ 331 794,179 794,510
Ending balance, shares at Dec. 31, 2020 60,000 475,000 46,986,794 133,200        
Ending balance, value at Dec. 31, 2020 $ 60,000 $ 475,000 $ 4,699 $ (13) $ 68,336,249 $ (77,331,820) $ (345,714) $ (8,801,599)