XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Sub Total [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 540 $ 102,366 $ (334,849) $ (231,943) $ (231,943)
Beginning balance, shares at Dec. 31, 2020 540,000            
Stock based compensation $ 1,855 382,149 384,004 384,004
Stock based compensation, shares 1,854,979            
Stock issued for services $ 1,653 240,347 242,000 242,000
Stock issued for services, shares 1,652,591            
Stock issued as debt discount $ 154 462,365 462,519 462,519
Stock issued as debt discount , shares 154,173            
Effect of reverse merger transaction with Stemtech Corporation $ 34,246 7,914,766 (5,674,006) (410,750) 1,864,256 (616,208) 1,248,048
Effect of reverse merger transaction with Stemtech Corporation, shares 34,246,497            
Foreign currency translation adjustment (274,509) (274,509) (274,509)
Non-controlling interest (24,997) (24,997)
Net income (6,237,957) (6,237,957) (6,237,957)
Ending balance, value at Sep. 30, 2021 $ 38,448 9,101,993 (12,246,812) (685,259) (3,791,630) (641,205) (4,432,835)
Ending balance, shares at Sep. 30, 2021 38,448,240            
Beginning balance, value at Dec. 31, 2020 $ 540 102,366 (334,849) (231,943) (231,943)
Beginning balance, shares at Dec. 31, 2020 540,000            
Ending balance, value at Dec. 31, 2021 $ 44,685 10,116,296 (13,086,318) (430,255) (3,355,592) (649,854) (4,005,446)
Ending balance, shares at Dec. 31, 2021 44,685,673            
Beginning balance, value at Jun. 30, 2021 $ 540 153,542 (402,009) (247,927) (247,927)
Beginning balance, shares at Jun. 30, 2021 540,000            
Stock based compensation $ 1,001 257,999 259,000 259,000
Stock based compensation, shares 1,001,367            
Stock issued as debt discount $ 154 462,364 462,518 462,518
Stock issued as debt discount , shares 154,173            
Effect of reverse merger transaction with Stemtech Corporation $ 36,753 8,228,087 (6,535,413) (207,267) 1,522,160 (630,943) 891,218
Effect of reverse merger transaction with Stemtech Corporation, shares 36,752,700            
Foreign currency translation adjustment (477,992) (477,992) (477,992)
Non-controlling interest (10,262) (10,262)
Net income (5,309,390) (5,309,390) (5,309,390)
Ending balance, value at Sep. 30, 2021 $ 38,448 9,101,993 (12,246,812) (685,259) (3,791,630) (641,205) (4,432,835)
Ending balance, shares at Sep. 30, 2021 38,448,240            
Beginning balance, value at Dec. 31, 2021 $ 44,685 10,116,296 (13,086,318) (430,255) (3,355,592) (649,854) (4,005,446)
Beginning balance, shares at Dec. 31, 2021 44,685,673            
Stock based compensation 328,388 328,388 328,388
Stock issued for services $ 986 2,835,125 2,836,111 2,836,111
Stock issued for services, shares 984,344            
Stock issued for loan extension $ 946 3,620,828 3,621,774 3,621,774
Stock issued for loan extension, shares 945,512            
Conversion of convertible notes and accrued interest to common stock $ 1,935 636,065 638,000 638,000
Conversion of convertible notes and accrued interest to common stock , shares 1,935,330            
Shares issued as debt issuance cost $ 74 199,926 200,000 200,000
Shares issued as debt issuance cost , shares 74,488            
Foreign currency translation adjustment (243,667) (243,667) (243,667)
Non-controlling interest (65,034) (65,034)
Net income (8,026,062) (8,026,062) (8,026,062)
Ending balance, value at Sep. 30, 2022 $ 48,626 17,736,628 (21,112,380) (673,922) (4,001,048) (714,888) (4,715,936)
Ending balance, shares at Sep. 30, 2022 48,625,347            
Beginning balance, value at Jun. 30, 2022 $ 44,795 10,663,909 (38,529,297) (267,548) (28,088,141) (684,181) (28,772,322)
Beginning balance, shares at Jun. 30, 2022 44,795,673            
Stock based compensation 110,665 110,665 110,665
Stock issued for services $ 976 2,805,135 2,806,111 2,806,111
Stock issued for services, shares 974,344            
Stock issued for loan extension $ 846 3,320,928 3,321,774 3,321,774
Stock issued for loan extension, shares 845,512            
Conversion of convertible notes and accrued interest to common stock $ 1,935 636,065 638,000 638,000
Conversion of convertible notes and accrued interest to common stock , shares 1,935,330            
Shares issued as debt issuance cost $ 74 199,926 200,000 200,000
Shares issued as debt issuance cost , shares 74,488            
Foreign currency translation adjustment (406,374) (406,374) (406,374)
Non-controlling interest (30,707) (30,707)
Net income 17,416,917 17,416,917 17,416,917
Ending balance, value at Sep. 30, 2022 $ 48,626 $ 17,736,628 $ (21,112,380) $ (673,922) $ (4,001,048) $ (714,888) $ (4,715,936)
Ending balance, shares at Sep. 30, 2022 48,625,347