XML 14 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statement of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series E Preferred Stock [Member]
Preferred Stock [Member]
Series F Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 65 $ 29,375 $ (39,327) $ (9,887)
Balance, shares at Dec. 31, 2019 100 40 3,478 361 10,869,530      
Accrued dividend (383) (383)
Issuance of warrants with notes payable 239 239
Share based compensation 36 36
Net loss (1,838) (1,838)
Ending balance, value at Mar. 31, 2020 $ 65 29,650 (41,548) (11,833)
Balance, shares at Mar. 31, 2020 100 40 3,478 361 10,869,530      
Beginning balance, value at Dec. 31, 2019 $ 65 29,375 (39,327) (9,887)
Balance, shares at Dec. 31, 2019 100 40 3,478 361 10,869,530      
Net loss               (3,283)
Ending balance, value at Sep. 30, 2020 $ 65 29,672 (43,763) (14,026)
Balance, shares at Sep. 30, 2020 100 40 3,478 361 10,869,530      
Beginning balance, value at Mar. 31, 2020 $ 65 29,650 (41,548) (11,833)
Balance, shares at Mar. 31, 2020 100 40 3,478 361 10,869,530      
Accrued dividend (382) (382)
Benefical conversion feature - convertible notes 50 50
Share based compensation (26) (26)
Net loss (906) (906)
Ending balance, value at Jun. 30, 2020 $ 65 29,674 (42,836) (13,097)
Balance, shares at Jun. 30, 2020 100 40 3,478 361 10,869,530      
Accrued dividend (388) (388)
Share based compensation (2) (2)
Net loss (539) (539)
Ending balance, value at Sep. 30, 2020 $ 65 29,672 (43,763) (14,026)
Balance, shares at Sep. 30, 2020 100 40 3,478 361 10,869,530      
Beginning balance, value at Dec. 31, 2020 $ 67 29,772 (44,612) (14,773)
Balance, shares at Dec. 31, 2020 100 40 3,458 361 11,112,709      
Accrued and deemed dividend 505 (882) (377)
Issuance of common stock for convertible note conversion $ 3 23 26
Issuance of common stock for convertible note conversion, shares         518,000      
Issuance of warrants and common stock with convertible notes - 28 28
Net loss (428) (428)
Ending balance, value at Mar. 31, 2021 $ 70 30,328 (45,922) (15,524)
Balance, shares at Mar. 31, 2021 100 40 3,458 361 11,630,709      
Beginning balance, value at Dec. 31, 2020 $ 67 29,772 (44,612) (14,773)
Balance, shares at Dec. 31, 2020 100 40 3,458 361 11,112,709      
Net loss               (4,682)
Ending balance, value at Sep. 30, 2021 $ 87 30,647 (50,973) (20,239)
Balance, shares at Sep. 30, 2021 100 40 3,400 361 14,485,438      
Beginning balance, value at Mar. 31, 2021 $ 70 30,328 (45,922) (15,524)
Balance, shares at Mar. 31, 2021 100 40 3,458 361 11,630,709      
Accrued and deemed dividend 11 (392) (381)
Issuance of warrants and common stock with convertible notes - 69 69
Issuance of common stock for cashless exercise of warrants
Issuance of common stock for cashless exercise of warrants, shares         53,571      
Issuance of common stock for Series E conversion $ 1 9 10
Issuance of common stock for Series E conversion, shares     (8)   101,010      
Net loss (514) (514)
Ending balance, value at Jun. 30, 2021 $ 71 30,417 (46,828) (16,340)
Balance, shares at Jun. 30, 2021 100 40 3,450 361 11,785,290      
Issuance of warrants and common stock with convertible notes - $ 500,148 $ 154     157
Issuance of common stock for Series E conversion $ 3 (3)
Issuance of common stock for Series E conversion, shares     (50)   500,000      
Accrued dividend 25 (406) (381)
Issuance of warrants and common stock with convertible notes, shares         3      
Issuance of common stock for convertible note and interest conversions         $ 10 75   85
Issuance of common stock for convertible note and interest conversions, shares         1,700,000      
Reclassification of derivative           (21)   (21)
Net loss (3,739) (3,739)
Ending balance, value at Sep. 30, 2021 $ 87 $ 30,647 $ (50,973) $ (20,239)
Balance, shares at Sep. 30, 2021 100 40 3,400 361 14,485,438