XML 13 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS DEFICIT (Unaudited) - USD ($)
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Discount To Par Value [Member]
Comprehensive Income [Member]
Retained Earnings [Member]
AOCI, Accumulated Gain (Loss), Debt Securities, Available-for-Sale, Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 40,000 $ 20,270,857 $ 23,344,885 $ (17,728,779) $ 806,719 $ (42,459,781) $ 700,000 $ (15,026,099)
Beginning balance, share at Dec. 31, 2020 4,000,000 2,027,085,665            
Conversion of convertible notes $ 1,757,635 97,000 (582,850) 1,271,785
Conversion of convertible notes   175,763,466            
Foreign currency translation 29,606 29,606
Net income   (2,368,156) (2,368,156)
Dividends accrued (30,847) (30,847)
Fair value of warrants issued to convertible debt holders 1,207,214 1,207,214
Warrants exercised $ 600,000 (510,000) 90,000
Warrants exercised   59,999,999            
Ending balance, value at Mar. 31, 2021 $ 40,000 $ 22,628,492 24,649,099 (18,821,629) 836,325 (44,858,784) 700,000 (14,826,497)
Ending balance at Mar. 31, 2021 4,000,000 2,262,849,130            
Conversion of convertible notes $ 2,963,133 (1,603,511) 1,359,622
Conversion of convertible notes   296,313,108            
Foreign currency translation 35,311 35,311
Net income   (2,626,438) (2,626,438)
Dividends accrued (19,232) (19,232)
Fair value of warrants issued to convertible debt holders 677,700 677,700
Warrants exercised $ 423,530 (336,707) 86,823
Warrants exercised   42,353,038            
Ending balance, value at Jun. 30, 2021 $ 40,000 $ 26,015,155 25,326,799 (20,761,847) 871,636 (47,504,454) 700,000 (15,312,711)
Ending balance at Jun. 30, 2021 4,000,000 2,601,515,276            
Conversion of convertible notes $ 2,312,596 (1,584,729) 727,867
Conversion of convertible notes   231,259,630            
Foreign currency translation (67,002) (67,002)
Net income   1,550,624 (22,049) 1,528,575
Dividends accrued (24,858) (24,858)
Warrants exercised $ 1,782,727 (1,201,210) 581,517
Warrants exercised   178,272,725            
Shares issued in consideration of acquisition $ 1,000,000 590,000 410,000
Shares issued in consideration of acquisition   100,000,000            
Fair value of non-controlling interest on acquisition of subsidiary 153,333 153,333
Ending balance, value at Sep. 30, 2021 $ 40,000 $ 31,110,478 25,326,799 (24,137,786) 804,634 (45,978,688) 831,284 (12,003,279)
Ending balance at Sep. 30, 2021 4,000,000 3,111,047,811            
Beginning balance, value at Dec. 31, 2021 $ 40,000 $ 3,570,539 22,791,350 (26,013,367) 816,532 (44,103,311) 822,876 (9,855,381)
Beginning balance, share at Dec. 31, 2021 4,000,000 3,579,053,805            
Conversion of convertible notes $ 1,500,000 (1,350,000) 150,000
Conversion of convertible notes   150,000,000            
Foreign currency translation 34,517 34,517
Net income   (174,447) 9,462 (164,985)
Dividends accrued (24,613) (24,613)
Ending balance, value at Mar. 31, 2022 $ 40,000 $ 37,290,539 22,791,350 (27,363,367) 851,049 (44,302,371) 832,338 (9,860,462)
Ending balance at Mar. 31, 2022 4,000,000 3,729,053,805            
Foreign currency translation (72,869) (72,869)
Net income (193,790) 14,176 (179,614)
Dividends accrued (24,728) (24,728)
Ending balance, value at Jun. 30, 2022 $ 40,000 $ 37,290,539 22,791,350 (27,363,367) 778,180 (44,520,889) 846,514 (10,137,673)
Ending balance at Jun. 30, 2022 4,000,000 3,729,053,805            
Foreign currency translation (169,965) (169,964)
Net income 483,294 28,787 512,081
Dividends accrued (24,582) (24,582)
Ending balance, value at Sep. 30, 2022 $ 40,000 $ 37,290,539 $ 22,791,350 $ (27,363,367) $ 608,215 $ (44,062,177) $ 875,301 $ (9,820,139)
Ending balance at Sep. 30, 2022 4,000,000 3,729,053,805