XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Changes in Shareholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 420 $ 2,283 $ 25,326,593 $ (25,684,927) $ (355,631)
Beginning balance, shares at Dec. 31, 2019 42,030,331 228,216,638      
Balance, shares to be issued at Dec. 31, 2019   1,560,000      
Common shares issued in settlement of restricted stock units and award of stock bonuses $ 83 (83)
Common shares issued in settlement of restricted stock units and award of stock bonuses, shares   8,310,000      
Fair value of vested restricted stock units awarded to employees 25,163 25,163
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)      
Fair value of vested stock options accrued in 2019 and issued to employees and directors in 2020 503,466 503,466
Balance, shares to be issued at Sep. 30, 2020        
Fair value of vested stock options granted to employees and directors 227,594 227,594
Net loss (1,822,269) (1,822,269)
Ending balance, value at Sep. 30, 2020 $ 420 $ 2,366 26,082,733 (27,507,196) (1,421,677)
Ending balance, shares at Sep. 30, 2020 42,030,331 236,526,638      
Beginning balance, value at Jun. 30, 2020 $ 420 $ 2,366 26,058,307 (27,236,757) (1,175,664)
Beginning balance, shares at Jun. 30, 2020 42,030,331 236,526,638      
Balance, shares to be issued at Jun. 30, 2020        
Common shares issued or to be issued on settlement of restricted stock units and award of stock bonuses
Common shares issued or to be issued on settlement of restricted stock units and award of stock bonuses, shares to be issued        
Balance, shares to be issued at Sep. 30, 2020        
Fair value of vested stock options granted to employees and directors 24,426 24,426
Net loss (270,439) (270,439)
Ending balance, value at Sep. 30, 2020 $ 420 $ 2,366 26,082,733 (27,507,196) (1,421,677)
Ending balance, shares at Sep. 30, 2020 42,030,331 236,526,638      
Beginning balance, value at Dec. 31, 2020 $ 420 $ 2,366 26,107,159 (27,443,643) (1,333,698)
Beginning balance, shares at Dec. 31, 2020 42,030,331 236,526,638      
Common shares issued in settlement of legal dispute $ 10 66,990 67,000
Common shares to be issued in settlement of legal dispute, shares   1,000,000      
Fair value of vested stock options granted to employees 158,315 158,315
Fair value of vested stock options granted to directors 21,174 21,174
Issuance of series B preferred stock and warrants, net 927,721 927,721
Accrued dividends (1,447) (1,447)
Adjustment to redemption value (2,262,847) (2,262,847)
Balance, shares to be issued at Sep. 30, 2021        
Net loss (936,031) (936,031)
Ending balance, value at Sep. 30, 2021 $ 420 $ 2,376 25,017,065 (28,379,674) (3,359,813)
Ending balance, shares at Sep. 30, 2021 42,030,331 237,526,638      
Beginning balance, value at Jun. 30, 2021 $ 420 $ 2,376 26,324,331 (27,971,769) (1,644,642)
Beginning balance, shares at Jun. 30, 2021 42,030,331 237,526,638      
Balance, shares to be issued at Jun. 30, 2021        
Fair value of vested stock options granted to employees 14,545 14,545
Fair value of vested stock options granted to directors 14,762 14,762
Issuance of series B preferred stock and warrants, net 927,721 927,721
Accrued dividends (1,447) (1,447)
Adjustment to redemption value (2,262,847) (2,262,847)
Balance, shares to be issued at Sep. 30, 2021        
Net loss (407,905) (407,905)
Ending balance, value at Sep. 30, 2021 $ 420 $ 2,376 $ 25,017,065 $ (28,379,674) $ (3,359,813)
Ending balance, shares at Sep. 30, 2021 42,030,331 237,526,638