XML 16 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated (Deficit) [Member]
Treasury Stock [Member]
Total
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2018 $ 91,564 $ 13,110,507 $ (12,140,670) $ (163,701) $ 897,700 $ (77,962) $ 819,738
Balance, shares at Dec. 31, 2018 9,156,461            
Stock issued for services $ 200 15,800 16,000 16,000
Stock issued for services, shares 20,000            
Stock compensation $ 2,000 152,600 154,600 154,600
Stock compensation, shares 200,000            
Distributions to non-controlling interest (34,298) (34,298)
Net (loss) (663,747) (663,747) (69,816) (733,563)
Balance at Mar. 31, 2019 $ 93,764 13,278,907 (12,804,417) (163,701) 404,553 (182,076) 222,477
Balance, shares at Mar. 31, 2019 9,376,461            
Balance at Dec. 31, 2018 $ 91,564 13,110,507 (12,140,670) (163,701) 897,700 (77,962) 819,738
Balance, shares at Dec. 31, 2018 9,156,461            
Net (loss)             (2,801,196)
Balance at Sep. 30, 2019 $ 106,809 15,470,424 (15,883,372) (163,701) (469,840) (98,082) (567,922)
Balance, shares at Sep. 30, 2019 10,680,730            
Balance at Mar. 31, 2019 $ 93,764 13,278,907 (12,804,417) (163,701) 404,553 (182,076) 222,477
Balance, shares at Mar. 31, 2019 9,376,461            
Stock compensation 218,460 218,460 218,460
Agreement to issue shares for non-controlling interest in CVLB PR (1,319,408) (1,319,408) 412,377 (907,031)
Net (loss) (818,104) (818,104) (144,886) (962,990)
Balance at Jun. 30, 2019 $ 93,764 13,497,367 (14,941,929) (163,701) (1,514,499) 85,415 (1,429,084)
Balance, shares at Jun. 30, 2019 9,376,461            
Stock compensation 166,955 166,955 166,955
Distributions to non-controlling interest (27,327) (27,327)
Agreement to issue shares for non-controlling interest in CVLB PR $ 10,000 890,000 2,361 902,361 4,668 907,029
Agreement to issue shares for non-controlling interest in CVLB PR, shares 1,000,000            
Warrants issued in conjunction with stock 20,825 20,825 20,825
Warrants issued in conjunction with debt 569,146 569,146 569,146
Purchase of common stock $ 3,045 326,131 329,176 329,176
Purchase of common stock, shares 304,269            
Net (loss) (943,804) (943,804) (160,838) (1,104,642)
Balance at Sep. 30, 2019 $ 106,809 15,470,424 (15,883,372) (163,701) (469,840) (98,082) (567,922)
Balance, shares at Sep. 30, 2019 10,680,730            
Balance at Dec. 31, 2019 $ 106,807 15,663,626 (16,594,917) (163,701) (988,185) (141,056) (1,129,241)
Balance, shares at Dec. 31, 2019 10,680,730            
Stock compensation 95,900 95,900 95,900
Distributions to non-controlling interest (36,000) (36,000)
Cashless exercise of warrants $ 1,479 (1,479)
Cashless exercise of warrants, shares 147,858            
Deemed dividend from down-round provision in common stock shares yet to be issued (106,519) (106,519) (106,519)
Deemed dividend from warrant price adjustments 1,142,385 (1,142,385)
Net (loss) (2,394,728) (2,394,728) (138,816) (2,533,544)
Balance at Mar. 31, 2020 $ 108,286 16,900,432 (20,238,549) (163,701) (3,393,532) (315,872) (3,709,404)
Balance, shares at Mar. 31, 2020 10,828,588            
Balance at Dec. 31, 2019 $ 106,807 15,663,626 (16,594,917) (163,701) (988,185) (141,056) (1,129,241)
Balance, shares at Dec. 31, 2019 10,680,730            
Stock issued for services $ 35,200            
Stock issued for services, shares 50,000            
Purchase of common stock, shares 2,196,740            
Net (loss)             (26,804,394)
Balance at Sep. 30, 2020 $ 156,349 40,614,348 (47,901,176) (163,701) (7,294,180) (670,459) (7,964,639)
Balance, shares at Sep. 30, 2020 15,634,962            
Balance at Mar. 31, 2020 $ 108,286 16,900,432 (20,238,549) (163,701) (3,393,532) (315,872) (3,709,404)
Balance, shares at Mar. 31, 2020 10,828,588            
Stock issued for services $ 500 34,700 35,200 35,200
Stock issued for services, shares 50,000            
Stock compensation 438,575 438,575 438,575
Distributions to non-controlling interest (85,223) (85,223)
Cashless exercise of warrants $ 8,432 (8,432)
Cashless exercise of warrants, shares 843,240            
Deemed dividend from down-round provision in common stock shares yet to be issued (87,505) (87,505) (87,505)
Sale of common stock $ 2,941 247,059 250,000 250,000
Sale of common stock, shares 294,120            
Shares issued for share liability (proceeds received for prior period) $ 21,967 1,704,033 1,726,000 1,726,000
Shares issued for share liability (proceeds received for prior period), shares 2,196,740            
Net (loss) (3,379,116) (3,379,116) (68,131) (3,447,247)
Balance at Jun. 30, 2020 $ 142,126 19,316,367 (23,705,170) (163,701) (4,410,378) (469,226) (4,879,604)
Balance, shares at Jun. 30, 2020 14,212,688            
Stock compensation 16,376,933 16,376,933 16,376,933
Distributions to non-controlling interest
Sale of warrants 25,000 25,000 25,000
Exercise of warrants $ 3,800 618,963 622,763 622,763
Exercise of warrants, shares 379,957            
Exercise of stock options $ 3,356 297,044 300,400 300,400
Exercise of stock options, shares 335,600            
Cashless exercise of stock options $ 3,313 (3,313)
Cashless exercise of stock options, shares 331,270            
Deemed dividend from warrants issued and BCF with Series B Preferred Stock 3,500,000 (3,500,000)
Deemed dividend from down-round provision in common stock shares yet to be issued
Deemed dividend from warrant price adjustments 73,636 (73,636)
Shares issued for share liability (proceeds received for prior period) $ 3,754 409,718 413,472 413,472
Shares issued for share liability (proceeds received for prior period), shares 375,447            
Net (loss) (20,622,370) (20,622,370) (201,233) (20,823,603)
Balance at Sep. 30, 2020 $ 156,349 $ 40,614,348 $ (47,901,176) $ (163,701) $ (7,294,180) $ (670,459) $ (7,964,639)
Balance, shares at Sep. 30, 2020 15,634,962