XML 17 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid in Capital [Member]
Accumulated Deficit [Member]
Total
Balance at Dec. 31, 2018 $ 420 $ 2,250 $ 24,538,027 $ (24,346,361) $ 194,336
Balance, shares to be issued at Dec. 31, 2018   $ 1,000,000      
Balance, shares at Dec. 31, 2018 42,030,331 224,989,794      
Common shares issued on settlement of restricted stock units and award of stock bonuses, vested restricted stock units canceled $ 23 (23)
Common shares issued on settlement of restricted stock units and award of stock bonuses, vested restricted stock units canceled, shares to be issued   (1,000,000)      
Common shares issued on settlement of restricted stock units and award of stock bonuses, vested restricted stock units canceled, shares   2,240,000      
Fair value of vested restricted stock units awarded to employees 230,796 230,796
Fair value of vested stock options granted to employees, consultants and directors 332,779 332,779
Fair value of vested incentive stock bonuses awarded to employees 37,388 37,388
Common shares issued as compensation for services $ 10 74,990 75,000
Common shares issued as compensation for services, shares   986,844      
Net income loss (538,557) (538,557)
Balance at Sep. 30, 2019 $ 420 $ 2,283 25,213,957 (24,884,918) 331,742
Balance, shares at Sep. 30, 2019 42,030,331 228,216,638      
Balance at Jun. 30, 2019 $ 420 $ 2,277 25,101,010 (25,106,941) (3,234)
Balance, shares to be issued at Jun. 30, 2019        
Balance, shares at Jun. 30, 2019 42,030,331 227,656,638      
Fair value of vested restricted stock units awarded to employees 48,427 48,427
Fair value of vested stock options granted to employees, consultants and directors 57,705 57,705
Fair value of vested incentive stock bonuses awarded to employees 6,821 6,821
Common shares issued or to be issued on settlement of restricted stock units and award of stock bonuses $ 6 (6)
Common shares issued or to be issued on settlement of restricted stock units and award of stock bonuses, shares   560,000      
Net income loss       222,023 222,023
Balance at Sep. 30, 2019 $ 420 $ 2,283 25,213,957 (24,884,918) 331,742
Balance, shares at Sep. 30, 2019 42,030,331 228,216,638      
Balance at Dec. 31, 2019 $ 420 $ 2,283 25,326,593 (25,684,927) (355,631)
Balance, shares to be issued at Dec. 31, 2019   $ 1,560,000      
Balance, shares at Dec. 31, 2019 42,030,331 228,216,638      
Fair value of vested restricted stock units awarded to employees 25,163 25,163
Fair value of vested stock options accrued in 2019 and issued to employees and directors in 2020     503,466   503,466
Fair value of vested stock options granted to employees, consultants and directors 227,594 227,594
Common shares issued or to be issued on settlement of restricted stock units and award of stock bonuses $ 83 (83)
Common shares issued or to be issued on settlement of restricted stock units and award of stock bonuses, shares to be issued   (1,560,000)      
Common shares issued or to be issued on settlement of restricted stock units and award of stock bonuses, shares 8,310,000      
Net income loss (1,822,269) (1,822,269)
Balance at Sep. 30, 2020 $ 420 2,366 26,082,733 (27,507,196) (1,421,677)
Balance, shares to be issued at Sep. 30, 2020        
Balance, shares at Sep. 30, 2020 42,030,331 236,526,638      
Balance at Jun. 30, 2020 $ 420 $ 2,366 26,058,307 (27,236,757) (1,175,664)
Balance, shares to be issued at Jun. 30, 2020        
Balance, shares at Jun. 30, 2020 42,030,331 236,526,638      
Fair value of vested stock options granted to employees, consultants and directors 24,426 24,426
Net income loss (270,439) (270,439)
Balance at Sep. 30, 2020 $ 420 2,366 $ 26,082,733 $ (27,507,196) $ (1,421,677)
Balance, shares to be issued at Sep. 30, 2020        
Balance, shares at Sep. 30, 2020 42,030,331 236,526,638