XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
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, 2020 $ 2,782 $ 906,019 $ 32,493,086 $ (21,630,008) $ 708,954 $ 12,480,833
Beginning balance, shares at Dec. 31, 2020 278,188 90,601,912        
Warrants issued in connection with private placement 166,575 166,575
Net loss (2,803,080) (319,557) (3,122,637)
Beneficial Conversion Feature on convertible debt 605,719 605,719
Common shares issued upon conversion of debt $ 6,572 203,729 210,301
Common shares issued upon conversion of debt, shares   657,200        
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        
Increase in non-controlling interest from issuance of additional Edgepoint stock 620,052 620,052
Ending balance, value at Mar. 31, 2021 $ 3,694,469 30,690,013 (24,433,088) 1,009,449 10,960,843
Ending 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
Beginning balance, shares at Dec. 31, 2020 278,188 90,601,912        
Net loss           (8,546,183)
Common shares issued in lieu of restricted stock units           226,432
Ending balance, value at Sep. 30, 2021 $ 3,725,649 33,511,091 (29,226,896) 379,711 8,389,555
Ending 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
Beginning balance, shares at Mar. 31, 2021 369,446,959        
Common shares issued for cash $ 4,000 95,055 99,055
Common shares issued for cash, shares   400,000        
Warrants issued in connection with private placement 2,023,552 2,023,552
Net loss (3,231,280) (336,737) (3,568,017)
Common shares issued in lieu of services $ 2,500 67,500 70,000
Common shares issued in lieu of services, shares   250,000        
Ending balance, value at Jun. 30, 2021 $ 3,700,969 32,876,120 (27,664,368) 672,712 9,585,433
Ending balance, shares at Jun. 30, 2021 370,096,959        
Common shares issued for cash   $ 9,000 100,688 109,688
Common shares issued for cash, shares   900,000        
Stock Compensation Expense 299,890 299,890
Net loss (1,562,528) (293,001) (1,855,529)
Common shares issued in lieu of services $ 3,100 20,541 23,641
Common shares issued in lieu of services, shares   310,000        
Common shares issued in lieu of restricted stock units $ 12,580 213,852 226,432
Common shares issued in lieu of restricted stock units, shares   1,257,952        
Ending balance, value at Sep. 30, 2021 $ 3,725,649 33,511,091 (29,226,896) 379,711 8,389,555
Ending balance, shares at Sep. 30, 2021 372,564,911        
Beginning balance, value at Dec. 31, 2021 $ 3,752,881 35,223,842 (31,021,050) 202,758 8,158,431
Beginning balance, shares at Dec. 31, 2021 375,288,146        
Common shares issued upon cashless exercise of warrants   $ 30,420 (30,420)
Common shares issued upon cashless exercise of warrants, shares   3,041,958        
Common shares issued for cash   $ 3,000 48,805     51,805
Common shares issued for cash, shares   300,000        
Stock Compensation Expense 297,360 297,360
Warrants issued in connection with private placement 2,905,316 2,905,316
Net loss     (4,849,781) (240,540) (5,090,321)
Ending balance, value at Mar. 31, 2022 $ 3,786,301 38,444,903 (35,870,831) (37,782) 6,322,591
Ending balance, shares at Mar. 31, 2022 378,630,104        
Beginning balance, value at Dec. 31, 2021 $ 3,752,881 35,223,842 (31,021,050) 202,758 8,158,431
Beginning balance, shares at Dec. 31, 2021 375,288,146        
Net loss           10,020,939
Common shares issued in lieu of restricted stock units          
Ending balance, value at Sep. 30, 2022 $ 3,901,954 40,921,704 (20,636,647) (160,707) 24,026,304
Ending balance, shares at Sep. 30, 2022 390,195,433        
Beginning balance, value at Mar. 31, 2022 $ 3,786,301 38,444,903 (35,870,831) (37,782) 6,322,591
Beginning balance, shares at Mar. 31, 2022 378,630,104        
Common shares issued upon cashless exercise of warrants $ 25,867 (25,867)
Common shares issued upon cashless exercise of warrants, shares   2,586,758        
Common shares issued for cash $ 3,000 43,822 46,822
Common shares issued for cash, shares   300,000        
Stock Compensation Expense 25,196 25,196
Net loss 16,012,119 (41,424) 15,970,695
Beneficial Conversion Feature on convertible debt 570,717 570,717
Warrants issued in connection with debt issuance 368,375 368,375
Common shares issued upon conversion of debt $ 45,250 286,001 331,251
Common shares issued upon conversion of debt, shares   4,525,000        
Contribution from shareholder for payment of liabilities 644,463 644,463
Ending balance, value at Jun. 30, 2022 $ 3,860,418 40,357,610 (19,858,712) (79,206) 24,280,110
Ending balance, shares at Jun. 30, 2022 386,041,862        
Common shares issued for cash   $ 7,000 53,193 60,193
Common shares issued for cash, shares   700,000        
Stock Compensation Expense     303,687     303,687
Net loss     (777,935) (81,501) (859,436)
Common shares issued upon conversion of debt   $ 34,536 207,214     241,750
Common shares issued upon conversion of debt, shares   3,453,571        
Ending balance, value at Sep. 30, 2022 $ 3,901,954 $ 40,921,704 $ (20,636,647) $ (160,707) $ 24,026,304
Ending balance, shares at Sep. 30, 2022 390,195,433