XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 6,297 $ 13,176,576 $ (7,032,242) $ (310,395) $ 5,840,236
Beginning balance, shares at Dec. 31, 2020 6,297,008        
Issuance of common stock for asset acquisitions $ 50 1,749,950 1,750,000
Issuance of common stock for asset acquisitions, shares 50,370        
Issuance of common stock in equity offering $ 1,265 28,937,992 28,939,257
Issuance of common stock in equity offering, shares 1,265,000        
Share-based compensation $ 5 325,513 325,518
Share-based compensation, shares 4,744        
Distribution to noncontrolling interest member (200,000) (200,000)
Net income (loss)   (1,181,744) (1,632) (1,183,376)
Ending balance, value at Mar. 31, 2021 $ 7,617 44,190,031 (8,213,986) (512,027) 35,471,635
Ending balance, shares at Mar. 31, 2021 7,617,122        
Beginning balance, value at Dec. 31, 2020 $ 6,297 13,176,576 (7,032,242) (310,395) 5,840,236
Beginning balance, shares at Dec. 31, 2020 6,297,008        
Net income (loss)         (4,437,210)
Ending balance, value at Sep. 30, 2021 $ 7,632 45,300,968 (11,405,848) (480,120) 33,422,632
Ending balance, shares at Sep. 30, 2021 7,632,044        
Beginning balance, value at Dec. 31, 2020 $ 6,297 13,176,576 (7,032,242) (310,395) 5,840,236
Beginning balance, shares at Dec. 31, 2020 6,297,008        
Ending balance, value at Dec. 31, 2021 $ 7,677 45,867,768 (15,235,044) (488,397) 30,152,004
Ending balance, shares at Dec. 31, 2021 7,676,662        
Beginning balance, value at Mar. 31, 2021 $ 7,617 44,190,031 (8,213,986) (512,027) 35,471,635
Beginning balance, shares at Mar. 31, 2021 7,617,122        
Share-based compensation $ (5) 297,927 297,922
Share-based compensation, shares (4,786)        
Net income (loss) (1,171,492) (34,481) (1,205,973)
Capital contribution of noncontrolling interest member 93,879 93,879
Ending balance, value at Jun. 30, 2021 $ 7,612 44,487,958 (9,385,478) (452,629) 34,657,463
Ending balance, shares at Jun. 30, 2021 7,612,336        
Issuance of common stock for asset acquisitions $ 15 584,229 584,244
Issuance of common stock for asset acquisitions, shares 14,369        
Share-based compensation $ 5 228,781 228,786
Share-based compensation, shares 5,339        
Net income (loss) (2,020,370) (27,491) (2,047,861)
Ending balance, value at Sep. 30, 2021 $ 7,632 45,300,968 (11,405,848) (480,120) 33,422,632
Ending balance, shares at Sep. 30, 2021 7,632,044        
Beginning balance, value at Dec. 31, 2021 $ 7,677 45,867,768 (15,235,044) (488,397) 30,152,004
Beginning balance, shares at Dec. 31, 2021 7,676,662        
Share-based compensation $ 136 1,622,982 1,623,118
Share-based compensation, shares 137,076        
Net income (loss) (3,129,324) (27,181) (3,156,505)
Net settlement and retirement of equity-based awards $ (3) (52,284) (50,644) (102,931)
Net settlement and retirement of equity-based awards, shares (3,343)        
Ending balance, value at Mar. 31, 2022 $ 7,810 47,438,466 (18,415,012) (515,578) 28,515,686
Ending balance, shares at Mar. 31, 2022 7,810,395        
Beginning balance, value at Dec. 31, 2021 $ 7,677 45,867,768 (15,235,044) (488,397) 30,152,004
Beginning balance, shares at Dec. 31, 2021 7,676,662        
Net income (loss)         (2,399,591)
Ending balance, value at Jun. 30, 2022 $ 8,015 57,850,750 (17,645,586) (748,090) 39,465,089
Ending balance, shares at Jun. 30, 2022 8,015,401        
Beginning balance, value at Dec. 31, 2021 $ 7,677 45,867,768 (15,235,044) (488,397) 30,152,004
Beginning balance, shares at Dec. 31, 2021 7,676,662        
Net income (loss)         (3,928,843)
Ending balance, value at Sep. 30, 2022 $ 8,304 64,565,730 (19,116,046) (809,520) 44,648,468
Ending balance, shares at Sep. 30, 2022 8,303,729        
Beginning balance, value at Mar. 31, 2022 $ 7,810 47,438,466 (18,415,012) (515,578) 28,515,686
Beginning balance, shares at Mar. 31, 2022 7,810,395        
Issuance of common stock for asset acquisitions $ 166 5,096,278 5,096,444
Issuance of common stock for asset acquisitions, shares 165,738        
Share-based compensation $ 39 703,361 703,400
Share-based compensation, shares 39,268        
Distribution to noncontrolling interest member (220,000) (220,000)
Net income (loss) 769,426 (12,512) 756,914
Issuance of common stock options and warrants for asset acquisitions 4,612,645 4,612,645
Ending balance, value at Jun. 30, 2022 $ 8,015 57,850,750 (17,645,586) (748,090) 39,465,089
Ending balance, shares at Jun. 30, 2022 8,015,401        
Share-based compensation $ (3) 683,205 683,202
Share-based compensation, shares (3,358)        
Net income (loss) (1,470,460) (58,792) (1,529,252)
Issuance of common stock for acquisitions $ 292 6,031,775 (2,638) 6,029,429
Issuance of common stock for acquisitions, shares 291,686        
Ending balance, value at Sep. 30, 2022 $ 8,304 $ 64,565,730 $ (19,116,046) $ (809,520) $ 44,648,468
Ending balance, shares at Sep. 30, 2022 8,303,729