XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 93 $ 245,542 $ (2,577,721) $ (2,332,086)
Beginning balance, shares at Dec. 31, 2020 92,682,632 1          
Stock compensation expense 2,113,188 2,113,188
Stock compensation expense, shares 207,817            
Conversion of convertible debt 13,000 13,000
Conversion of convertible debt, shares 8,197            
Shares issued to settle accounts payable 148,510 148,510
Shares issued to settle accounts payable, shares 24,460            
Shares issued as debt issuance costs for convertible notes payable $ 1 3,441,399 3,441,400
Shares issued as debt issuance costs for convertible notes payable, shares 645,000            
Beneficial conversion features 51,000 51,000
Acquisition of Magiclytics $ 1 19,999 (80,697) (60,697)
Acquisition of magiclytics, shares 734,689            
Imputed interest 15,920 15,920
Net income (loss) (5,798,578) (5,798,578)
Ending balance, value at Mar. 31, 2021 $ 95 6,048,557 (8,456,996) (2,408,344)
Ending balance, shares at Mar. 31, 2021 94,302,795 1          
Beginning balance, value at Dec. 31, 2020 $ 93 245,542 (2,577,721) (2,332,086)
Beginning balance, shares at Dec. 31, 2020 92,682,632 1          
Net income (loss)             (18,510,882)
Ending balance, value at Sep. 30, 2021 $ 1,334 14,920,087 (21,169,300) (6,247,878)
Ending balance, shares at Sep. 30, 2021 96,122,524 1          
Beginning balance, value at Mar. 31, 2021 $ 95 6,048,557 (8,456,996) (2,408,344)
Beginning balance, shares at Mar. 31, 2021 94,302,795 1          
Stock compensation expense 1,546,413 1,546,413
Stock compensation expense, shares 175,066            
Shares issued to settle accounts payable 164,520 164,520
Shares issued to settle accounts payable, shares 22,250            
Shares issued as debt issuance costs for convertible notes payable 2,875,589 2,875,589
Shares issued as debt issuance costs for convertible notes payable, shares 383,080            
Net income (loss) (7,310,343) (7,310,343)
Warrants issued for stock compensation 15,797 15,797
Ending balance, value at Jun. 30, 2021 $ 95 10,650,876 (15,767,339) (5,116,368)
Ending balance, shares at Jun. 30, 2021 94,883,191 1          
Stock compensation expense $ 509 1,572,985 1,573,495
Stock compensation expense, shares 509,413            
Conversion of convertible debt $ 357 1,300,172 1,300,530
Conversion of convertible debt, shares 357,370            
Shares issued to settle accounts payable $ 30 84,932 84,962
Shares issued to settle accounts payable, shares 29,920            
Shares issued as debt issuance costs for convertible notes payable $ 85 254,456 254,541
Shares issued as debt issuance costs for convertible notes payable, shares 85,000            
Net income (loss) (5,401,961) (5,401,961)
Shares issued for cash $ 258 845,032 845,290
Share issued for cash, shares 257,630            
Warrants issued with convertible debt 211,633 211,633
Ending balance, value at Sep. 30, 2021 $ 1,334 14,920,087 (21,169,300) (6,247,878)
Ending balance, shares at Sep. 30, 2021 96,122,524 1          
Beginning balance, value at Dec. 31, 2021 $ 98 15,754,112 (24,904,074) (9,149,864) (9,149,864)
Beginning balance, shares at Dec. 31, 2021 97,785,111 1          
Stock compensation expense $ 3 94,528 94,531 94,531
Stock compensation expense, shares 3,385,550            
Conversion of convertible debt $ 4 89,362 89,366 89,366
Conversion of convertible debt, shares 3,574,260            
Net income (loss) (3,498,152) (3,498,152) (3,498,152)
Shares issued for cash - ELOC $ 8 364,895 364,903 364,903
Shares issued for cash - ELOC, shares 8,351,960            
Shares to be issued - liability reclass to equity $ 7 717,253 717,260 717,260
Shares to be issued - liability reclass to equity, shares 6,752,850            
Reclass of derivative liability on conversion 105,516 105,516 105,516
Convertible debt $ 1 23,381 23,382 23,382
Convertible debt, shares 550,000            
Ending balance, value at Mar. 31, 2022 $ 121 17,149,047 (28,402,226) (11,253,058) (11,253,058)
Ending balance, shares at Mar. 31, 2022 120,399,731 1          
Beginning balance, value at Dec. 31, 2021 $ 98 15,754,112 (24,904,074) (9,149,864) (9,149,864)
Beginning balance, shares at Dec. 31, 2021 97,785,111 1          
Ending balance, value at Jun. 30, 2022 $ 339 19,316,618 (33,328,338) (14,011,381) (14,011,381)
Ending balance, shares at Jun. 30, 2022 338,423,081 1          
Beginning balance, value at Dec. 31, 2021 $ 98 15,754,112 (24,904,074) (9,149,864) (9,149,864)
Beginning balance, shares at Dec. 31, 2021 97,785,111 1          
Net income (loss)             (7,588,845)
Ending balance, value at Sep. 30, 2022 $ 1,591 22,426,453 (32,536,421) (10,108,377) 43,501 (10,064,876)
Ending balance, shares at Sep. 30, 2022 1,590,092,535 1          
Beginning balance, value at Mar. 31, 2022 $ 121 17,149,047 (28,402,226) (11,253,058) (11,253,058)
Beginning balance, shares at Mar. 31, 2022 120,399,731 1          
Stock compensation expense $ 8 71,790 71,798 71,798
Stock compensation expense, shares 7,950,620            
Conversion of convertible debt $ 166 1,238,747 1,238,913 1,238,913
Conversion of convertible debt, shares 166,107,730            
Net income (loss) (4,926,112) (4,926,112) (4,926,112)
Shares issued for cash $ 3 70,997 71,000 71,000
Share issued for cash, shares 2,820,000            
Shares issued for cash - ELOC $ 40 137,158 137,198 137,198
Shares issued for cash - ELOC, shares 39,990,000            
Reclass of derivative liability on conversion 637,607 637,607 637,607
Convertible debt $ 1 11,272 11,273 11,273
Convertible debt, shares 1,155,000            
Ending balance, value at Jun. 30, 2022 $ 339 19,316,618 (33,328,338) (14,011,381) (14,011,381)
Ending balance, shares at Jun. 30, 2022 338,423,081 1          
Stock compensation expense $ 29 75,971 76,000 76,000
Stock compensation expense, shares 28,700,000            
Conversion of convertible debt $ 1,223 1,615,517 1,616,740 1,616,740
Conversion of convertible debt, shares 1,222,969,454            
Imputed interest 4,185 4,185 4,185
Net income (loss)   791,918 791,918 43,501 835,419
Shares issued for cash - ELOC 23,157 23,157 23,157
Reclass of derivative liability on conversion 1,391,005 1,391,005 1,391,005
Ending balance, value at Sep. 30, 2022 $ 1,591 $ 22,426,453 $ (32,536,421) $ (10,108,377) $ 43,501 $ (10,064,876)
Ending balance, shares at Sep. 30, 2022 1,590,092,535 1