XML 16 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 17 $ 351 $ 23,206,367 $ (30,039,146) $ (12,498) $ (6,844,909)
Beginning balance, shares at Dec. 31, 2020 173,993 3,506,752        
Stock based compensation 97,425 97,425
Warrants issued for services 1,562,881 1,562,881
Issuance of series A preferred stock to settle accrued liabilities and compensation $ 4 433,880 433,884
Issuance of series A preferred stock to settle accrued liabilities and compensation, shares 43,300              
Issuance of series B preferred stock and warrants, net $ 1 1,724,999 1,725,000
Issuance of series B preferred stock and warrants, net, shares   2,000            
Dividend on Series A preferred stock (56,898) (56,898)
Net loss (2,468,875) (2,468,875)
Ending balance, value at Mar. 31, 2021 $ 21 $ 1 $ 351 26,968,654 (32,508,021) (12,498) (5,551,492)
Ending balance, shares at Mar. 31, 2021 217,293 2,000 3,506,752        
Beginning balance, value at Dec. 31, 2021 $ 22 $ 1 $ 819 51,506,854 (47,309,849) 4,197,847
Beginning balance, shares at Dec. 31, 2021 223,964 3,720 7,880 8,191,382        
Warrants issued for services 109,383 109,383
Dividend on Series A preferred stock (66,763) (66,763)
Net loss   (3,089,095) (3,089,095)
Exercise of warrants $ 60 899,940 900,000
Exercise of warrants, shares       600,000        
Replacement warrants issued 1,608,000 1,608,000
Exercise of stock options $ 19 (19)
Exercise of stock options, shares       185,216       217,500
Issuance of common stock for services $ 3 44,997 $ 45,000
Issuance of common stock for services, shares       30,000        
Issuance of series A preferred stock to settle compensation $ 2 160,718 160,720
Issuance of series A preferred stock to settle compensation, shares 16,072              
Issuance of series B preferred stock to settle liabilities 111,459 111,459
Issuance of series B preferred stock to settle liabilities, shares   112            
Conversion of series A preferred stock to common $ (2) $ 119 (117)
Conversion of series A preferred stock to common, shares (20,798)     1,188,456        
Conversion of series B preferred stock to common $ 120 (120)
Conversion of series B preferred stock to common, shares   (1,532)   1,208,751        
Conversion of secured convertible debenture to Common stock $ 4 6,296 6,300
Conversion of secured convertible debenture to Common stock, shares       36,000        
Dividend on Series B preferred stock (32,837) (32,837)
Ending balance, value at Mar. 31, 2022 $ 22 $ 1 $ 1,144 $ 54,347,791 $ (50,398,944) $ 3,950,014
Ending balance, shares at Mar. 31, 2022 219,238 2,300 7,880 11,439,805