XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 2,782 $ 840,700 $ 28,185,599 $ (12,127,406) $ 16,901,675
Balance, shares at Dec. 31, 2019 278,188 84,069,967        
Common shares issued upon partial conversion of debt $ 39,621 681,443 721,064
Common shares issued upon partial conversion of debt, shares   3,962,145        
Stock-based compensation 2,147,591 2,147,591
Net loss     (4,657,894) (4,657,894)
Ending balance, value at Mar. 31, 2020 $ 2,782 $ 880,321 31,014,633 (16,785,300) 15,112,436
Balance, shares at Mar. 31, 2020 278,188 88,032,112        
Beginning balance, value at Dec. 31, 2019 $ 2,782 $ 840,700 28,185,599 (12,127,406) 16,901,675
Balance, shares at Dec. 31, 2019 278,188 84,069,967        
Net loss           (6,062,360)
Ending balance, value at Sep. 30, 2020 $ 2,782 $ 896,020 32,176,064 (18,189,766) 979,541 15,864,641
Balance, shares at Sep. 30, 2020 278,188 89,601,912        
Beginning balance, value at Dec. 31, 2019 $ 2,782 $ 840,700 28,185,599 (12,127,406) 16,901,675
Balance, shares at Dec. 31, 2019 278,188 84,069,967        
Ending balance, value at Dec. 31, 2020 $ 2,782 $ 906,019 32,493,086 (21,630,008) 708,954 12,480,833
Balance, shares at Dec. 31, 2020 278,188 90,601,912        
Beginning balance, value at Mar. 31, 2020 $ 2,782 $ 880,321 31,014,633 (16,785,300) 15,112,436
Balance, shares at Mar. 31, 2020 278,188 88,032,112        
Common shares issued upon partial conversion of debt $ 5,699 97,741 103,440
Common shares issued upon partial conversion of debt, shares   569,800        
Net loss 582,091 582,091
Ending balance, value at Jun. 30, 2020 $ 2,782 $ 886,020 31,112,374 (16,203,209) 15,797,967
Balance, shares at Jun. 30, 2020 278,188 88,601,912        
Common shares issued upon partial conversion of debt $ 10,000 66,065 76,065
Common shares issued upon partial conversion of debt, shares   1,000,000        
Beneficial Conversion Feature on convertible debt 632,194 632,194
Warrants issued in connection with private placement 365,431 365,431
Non-controlling interest in Edgepoint 979,541 979,541
Net loss (1,986,557) (1,986,557)
Ending balance, value at Sep. 30, 2020 $ 2,782 $ 896,020 32,176,064 (18,189,766) 979,541 15,864,641
Balance, shares at Sep. 30, 2020 278,188 89,601,912        
Beginning balance, value at Dec. 31, 2020 $ 2,782 $ 906,019 32,493,086 (21,630,008) 708,954 12,480,833
Balance, shares at Dec. 31, 2020 278,188 90,601,912        
Common shares issued upon conversion of Preferred Stock $ (2,782) $ 2,781,878 (2,779,096)
Common shares issued upon conversion of preferred stock, shares (278,188) 278,187,847        
Common shares issued upon conversion of debt $ 6,572 203,729 210,301
Common shares issued upon conversion of debt, shares   657,200        
Beneficial Conversion Feature on convertible debt 605,719 605,719
Warrants issued in connection with private placement 166,575 166,575
Increase in non-controlling interest from issuance of additional Edgepoint stock 620,052 620,052
Non-controlling interest in Edgepoint        
Net loss (2,803,080) (319,557) (3,122,637)
Ending balance, value at Mar. 31, 2021 $ 3,694,469 30,690,013 (24,433,088) 1,009,449 10,960,843
Balance, shares at Mar. 31, 2021 369,446,959        
Beginning balance, value at Dec. 31, 2020 $ 2,782 $ 906,019 32,493,086 (21,630,008) 708,954 12,480,833
Balance, shares at Dec. 31, 2020 278,188 90,601,912        
Net loss           (8,546,183)
Ending balance, value at Sep. 30, 2021 $ 3,725,649 33,511,091 (29,226,896) 379,711 8,389,555
Balance, shares at Sep. 30, 2021 372,564,911        
Beginning balance, value at Mar. 31, 2021 $ 3,694,469 30,690,013 (24,433,088) 1,009,449 10,960,843
Balance, shares at Mar. 31, 2021 369,446,959        
Warrants issued in connection with private placement 2,023,552 2,023,552
Common shares issued in lieu of services $ 2,500 67,500 70,000
Common shares issued issued in lieu of services, shares   250,000        
Common shares issued for cash   $ 4,000 95,055     99,055
Common shares issued issued for cash, shares   400,000        
Net loss (3,231,280) (336,737) (3,568,017)
Ending balance, value at Jun. 30, 2021 $ 3,700,969 32,876,120 (27,664,368) 672,712 9,585,433
Balance, shares at Jun. 30, 2021 370,096,959        
Common shares issued in lieu of services $ 3,100 20,541 23,641
Common shares issued issued in lieu of services, shares   310,000        
Common shares issued for cash $ 9,000 100,688 109,688
Common shares issued issued for cash, shares   900,000        
Common shares issued in lieu of restricted stock units $ 12,580 213,852 226,432
Common shares issued issued in lieu of resctricted stock units, shares   1,257,952        
Stock-based compensation   299,890 299,890
Net loss (1,562,528) (293,001) (1,855,529)
Ending balance, value at Sep. 30, 2021 $ 3,725,649 $ 33,511,091 $ (29,226,896) $ 379,711 $ 8,389,555
Balance, shares at Sep. 30, 2021 372,564,911