XML 20 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Foreign Currency Translation Reserve [Member]
Retained Earnings [Member]
Non-Controlling Interests [Member]
Total
Balance at Dec. 31, 2015 $ 118,743 $ 0 $ 1,192,692 $ 0 $ (1,052,902) $ 0 $ 258,533
Balance (in shares) at Dec. 31, 2015 11,874,361 0          
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Common stock issued / Public offering of shares $ 5,000   2,995,000       3,000,000
Common stock issued / Public offering of shares (in shares) 500,000            
Conversion of notes into preferred shares   $ 3,636 5,121,364       5,125,000
Conversion of notes into preferred shares (in shares)   363,611          
Conversion of warrants into common shares $ 11,111   1,988,889       2,000,000
Conversion of warrants into common shares (in shares) 1,111,111            
Issuance of shares for acquisition $ 4,006   2,603,247       2,607,253
Issuance of shares for acquisition (in shares) 400,500            
Stock options and RSU expense     1,457,647       1,457,647
Non-controlling interests           3,382 3,382
Accumulated other comprehensive income (loss)       (7,426)     (7,426)
Net (loss)         (2,780,686)   (2,780,686)
Balance at Dec. 31, 2016 $ 138,860 $ 3,636 15,358,839 (7,426) (3,833,588) 3,382 11,663,703
Balance (in shares) at Dec. 31, 2016 13,885,972 363,611          
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Common stock issued / Public offering of shares $ 14,750   4,868,532       4,883,282
Common stock issued / Public offering of shares (in shares) 1,475,000            
Shares issued against services $ 333   216,665       216,998
Shares issued against services (in shares) 33,333            
Issuance of shares for acquisition $ 5,769   3,773,077       3,778,846
Issuance of shares for acquisition (in shares) 576,923            
Stock options and RSU expense     4,275,855       4,275,855
Exercise and acceleration of RSU's $ 4,464   (4,464)       0
Exercise and acceleration of RSU's (in shares) 446,509            
Bonus shares issued to employees and Directors $ 1,986   512,888       514,874
Bonus shares issued to employees and Directors (in shares) 198,600            
Shares Issued towards earn-outs $ 3,405   955,611       959,016
Shares Issued towards earn-outs (in shares) 340,549            
Cashless exercise of warrants $ 12,058   2,158,448       2,170,506
Cashless exercise of warrants (in shares) 1,205,837            
Public offering of warrants     15,618       15,618
Shares issued against preference dividend   $ 418 2,088,730       2,089,148
Shares issued against preference dividend (in shares)   41,784          
Non-controlling interests     3,382     (3,382) 0
Accumulated other comprehensive income (loss)       44,301     44,301
Net (loss)         (11,163,964) 0 (11,163,964)
Balance at Dec. 31, 2017 $ 181,625 $ 4,054 $ 34,223,181 $ 36,875 $ (14,997,552) $ 0 $ 19,448,183
Balance (in shares) at Dec. 31, 2017 18,162,723 405,395