XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statement of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Total
Common Stock
Additional Paid-in Capital
Accumulated (Deficit)
Treasury Stock
Sub Total
Noncontrolling interest
Balance at Dec. 31, 2015 $ 180,990 $ 320,103 $ 8,366,313 $ (8,586,338) $ 100,078 $ 80,912
Balance, shares at Dec. 31, 2015   32,010,375          
Balance at Dec. 31, 2016 (361,725) $ 355,701 9,070,064 (9,693,882) (87,053) (355,170) (6,555)
Balance, shares at Dec. 31, 2016   35,570,157          
Issuance of common stock for services 838,938 $ 12,750 826,188 838,938
Issuance of common stock for services, shares   1,275,000          
Sale of common stock and warrants 673,245 $ 29,271 643,974 673,245
Sale of common stock and warrants, shares   2,927,156          
Conversion of non-controlling interest equity for shares and warrants $ 13,192 290,226 303,418 (303,418)
Conversion of non-controlling interest equity for shares and warrants, shares   1,319,211          
Conversion of note payable 192,192 $ 7,552 184,640 192,192
Conversion of note payable, shares   755,179          
Loss on settlement of notes and other payables 553,222 553,222 553,222
Conversion of accrued expenses 50,000 $ 2,174 47,826 50,000
Conversion of accrued expenses, shares   217,390          
Issuance of common stock in relation to debt offering 56,522 $ 2,174 54,348 56,522
Cashless exercise of options $ 22,116 (22,116)
Cashless exercise of options, shares   2,211,579          
Purchase of treasury stock (76,648) (76,648) (76,648)
Issuance of stock options for services 113,522 113,522 113,522
Investment in subsidiary by noncontrolling interest, net of distributions 63,377 63,377
Reclassification of options, warrants and other contracts to derivative liabilities upon issuance (261,357) (261,357) (261,357)
Net (loss) (1,218,449) (1,205,961) (1,205,961) (12,488)
Balance at Dec. 31, 2017 622,839 $ 444,930 11,500,537 (10,899,843) (163,701) 881,923 (259,084)
Balance, shares at Dec. 31, 2017   44,493,063          
Issuance of common stock for services 67,655 $ 5,000 62,655 67,655
Issuance of common stock for services, shares   500,000          
Issuance of common stock in relation to debt offering, shares   217,391          
Stock repurchase from shareholder (460,000) (460,000) (460,000)
Retirement of common stock $ (20,000) (440,000) 460,000
Retirement of common stock, shares   (2,000,000)          
Issuance of stock options for services 16,658 16,658 16,658
Net (loss) 639,974 627,277 627,277 12,697
Balance at Mar. 31, 2018 $ 887,126 $ 429,930 $ 11,139,850 $ (10,272,566) $ (163,701) $ 1,133,513 $ (246,387)
Balance, shares at Mar. 31, 2018   42,993,063