XML 31 R5.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Series A Convertible
Series C Convertible
Series D Convertible
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning balance, shares at Sep. 30, 2017 23,334 1,785,715 1,016,004 4,655,486      
Beginning balance, amount at Sep. 30, 2017 $ 23 $ 1,790 $ 1,015 $ 4,655 $ 27,565,453 $ (31,533,727) $ (3,690,791)
Stock compensation expense - employee options         5,187   5,187
Issuance of Series D Convertible Preferred Stock, amount         216,774   216,774
Ending balance, shares at Dec. 31, 2017 23,334 1,785,715 1,016,004 4,655,486      
Ending balance, amount at Dec. 31, 2017 $ 23 $ 1,790 $ 1,015 $ 4,655 27,787,414 (32,061,992) (4,267,095)
Beginning balance, shares at Sep. 30, 2017 23,334 1,785,715 1,016,004 4,655,486      
Beginning balance, amount at Sep. 30, 2017 $ 23 $ 1,790 $ 1,015 $ 4,655 27,565,453 (31,533,727) (3,690,791)
Issuance of warrant to debt holders (Note 10)             0
Issuance of warrants for services related to debt offereing (Note 10)             0
Ending balance, shares at Mar. 31, 2018 23,334 1,785,715 1,016,004 5,214,726      
Ending balance, amount at Mar. 31, 2018 $ 23 $ 1,790 $ 1,015 $ 5,215 28,619,515 (33,361,146) (4,733,588)
Beginning balance, shares at Sep. 30, 2017 23,334 1,785,715 1,016,004 4,655,486      
Beginning balance, amount at Sep. 30, 2017 $ 23 $ 1,790 $ 1,015 $ 4,655 27,565,453 (31,533,727) (3,690,791)
Net loss             (3,257,597)
Ending balance, shares at Sep. 30, 2018 20,000 1,785,715 1,016,004 17,811,431      
Ending balance, amount at Sep. 30, 2018 $ 11 $ 1,790 $ 1,015 $ 17,811 32,334,604 (35,560,527) (2,607,591)
Beginning balance, shares at Dec. 31, 2017 23,334 1,785,715 1,016,004 4,655,486      
Beginning balance, amount at Dec. 31, 2017 $ 23 $ 1,790 $ 1,015 $ 4,655 27,787,414 (32,061,992) (4,267,095)
Stock compensation expense - employee options         2,147   2,147
Issuance of common stock for services, shares       392,240      
Issuance of common stock for services, amount       $ 330 70,311   70,641
Issuance of Series D Convertible Preferred Stock, amount         601,028   601,028
Issuance of common stock for conversion of liabilities, shares       230,000      
Issuance of common stock for conversion of liabilities, amount       $ 230 48,070   48,300
Issuance of warrant for debt conversion, amount         110,545   110,545
Net loss           (1,299,154) (1,299,154)
Ending balance, shares at Mar. 31, 2018 23,334 1,785,715 1,016,004 5,214,726      
Ending balance, amount at Mar. 31, 2018 $ 23 $ 1,790 $ 1,015 $ 5,215 28,619,515 (33,361,146) (4,733,588)
Beginning balance, shares at Sep. 30, 2018 20,000 1,785,715 1,016,004 17,811,431      
Beginning balance, amount at Sep. 30, 2018 $ 11 $ 1,790 $ 1,015 $ 17,811 32,334,604 (35,560,527) (2,607,591)
Stock compensation expense - employee options         171,499   171,499
Issuance of common stock for warrant exercise, shares       279,929      
Issuance of common stock for warrant exercise, amount       $ 280 (280)   0
Net loss       $ (1)   (769,203) (769,204)
Ending balance, shares at Dec. 31, 2018 20,000 1,785,715 1,016,004 17,811,431      
Ending balance, amount at Dec. 31, 2018 $ 11 $ 1,790 $ 1,015 $ 17,811 32,334,604 (35,560,527) (3,205,296)
Beginning balance, shares at Sep. 30, 2018 20,000 1,785,715 1,016,004 17,811,431      
Beginning balance, amount at Sep. 30, 2018 $ 11 $ 1,790 $ 1,015 $ 17,811 32,334,604 (35,560,527) (2,607,591)
Issuance of warrant to debt holders (Note 10)             1,244,263
Issuance of warrants for services related to debt offereing (Note 10)             988,876
Net loss             (2,211,411)
Ending balance, shares at Mar. 31, 2019 0 1,785,715 1,016,004 18,192,949      
Ending balance, amount at Mar. 31, 2019 $ 0 $ 1,790 $ 1,015 $ 18,192 36,608,295 37,002,765 (373,473)
Beginning balance, shares at Dec. 31, 2018 20,000 1,785,715 1,016,004 17,811,431      
Beginning balance, amount at Dec. 31, 2018 $ 11 $ 1,790 $ 1,015 $ 17,811 32,334,604 (35,560,527) (3,205,296)
Stock compensation expense - employee options         91,648   91,648
Issuance of common stock for services, shares       245,000      
Issuance of common stock for services, amount       $ 245 348,655   348,900
Stock based compensation - warrants         30,325   30,325
Issuance of common stock for warrant exercise, shares       56,518      
Issuance of common stock for warrant exercise, amount       $ 56 (56)   0
Conversion of Series A Convertible Preferred Stock, shares (20,000)     80,000      
Conversion of Series A Convertible Preferred Stock, amount $ (11)     $ 80 (69)   0
Beneficial conversion feature (Note 10)         1,570,049   1,570,049
Issuance of warrant to debt holders (Note 10)         1,244,263   1,244,263
Issuance of warrants for services related to debt offereing (Note 10)         988,876   988,876
Net loss           (1,442,238) (1,442,238)
Ending balance, shares at Mar. 31, 2019 0 1,785,715 1,016,004 18,192,949      
Ending balance, amount at Mar. 31, 2019 $ 0 $ 1,790 $ 1,015 $ 18,192 $ 36,608,295 $ 37,002,765 $ (373,473)