XML 68 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statement of Changes in Stockholder's Deficit (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 106,807 $ 15,663,626 $ (16,594,919) $ (163,701) $ (988,187) $ (141,056) $ (1,129,243)
Beginning balance, shares at Dec. 31, 2019 10,680,730            
Stock compensation 95,900 95,900 95,900
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)
Distribution to non-controlling interest (36,000) (36,000)
Net loss (2,394,728) (2,394,728) (138,816) (2,533,544)
Ending balance, value at Mar. 31, 2020 $ 108,286 16,900,432 (20,238,551) (163,701) (3,393,534) (315,872) (3,709,406)
Ending balance, shares at Mar. 31, 2020 10,828,588            
Beginning balance, value at Dec. 31, 2019 $ 106,807 15,663,626 (16,594,919) (163,701) (988,187) (141,056) (1,129,243)
Beginning balance, shares at Dec. 31, 2019 10,680,730            
Cashless exercise of warrants             49,551
Net loss             (26,804,394)
Ending balance, value at Sep. 30, 2020 $ 156,349 40,614,348 (47,901,176) (163,701) (7,294,180) (670,459) (7,964,639)
Ending balance, shares at Sep. 30, 2020 15,634,962            
Beginning balance, value at Mar. 31, 2020 $ 108,286 16,900,432 (20,238,551) (163,701) (3,393,534) (315,872) (3,709,406)
Beginning balance, shares at Mar. 31, 2020 10,828,588            
Stock compensation 438,575 438,575 438,575
Cashless exercise of warrants $ 8,432 (8,432)
Cashless exercise of warrants, shares 843,240            
Distribution to non-controlling interest (85,223) (85,223)
Stock issued for services $ 500 34,700 35,200 35,200
Stock issued for services, shares 50,000            
Purchase of common stock $ 2,941 247,059 250,000 250,000
Purchase 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            
Deemed distribution from down-round provision in common stock shares yet to be issued (87,503) (87,503)   (87,503)
Net loss (3,379,116) (3,379,116) (68,131) (3,447,247)
Ending balance, value at Jun. 30, 2020 $ 142,126 19,316,367 (23,705,170) (163,701) (4,410,378) (469,226) (4,879,604)
Ending balance, shares at Jun. 30, 2020 14,212,688            
Stock compensation 16,376,933 16,376,933 16,376,933
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            
Warrants issued for debt instruments 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)
Net loss (20,622,370) (20,622,370) (201,233) (20,823,603)
Ending balance, value at Sep. 30, 2020 $ 156,349 40,614,348 (47,901,176) (163,701) (7,294,180) (670,459) (7,964,639)
Ending balance, shares at Sep. 30, 2020 15,634,962            
Beginning balance, value at Dec. 31, 2020 $ 234,337 77,779,370 (80,151,905) (163,701) (2,301,899) (2,175,687) (4,477,586)
Beginning balance, shares at Dec. 31, 2020 23,433,663            
Distribution to non-controlling interest (36,000) (36,000)
Stock issued for services $ 12,038 2,313,737 2,325,775 2,325,775
Stock issued for services, shares 1,203,750            
Exercise of stock options $ 300 23,700 24,000 24,000
Exercise of stock options, shares 30,000            
Cashless exercise of stock options $ 6,089 (6,089)
Cashless exercise of stock options, shares 608,905            
Sale of stock in private placement, net $ 6,087 13,489,183 13,495,270 13,495,270
Sale of stock in private placement, net share 608,696            
Purchase of additional membership interest of WorkSimpli (377,419) (377,419) (66,603) (444,022)
Adjustment of noncontrolling Interest for additional investment   (1,636,875) (1,636,875) 1,780,897 144,022
Net loss (11,602,383) (11,602,383) (270,503) (11,872,886)
Ending balance, value at Mar. 31, 2021 $ 258,851 91,585,607 (91,754,288) (163,701) (73,531) (767,896) (841,427)
Ending balance, shares at Mar. 31, 2021 25,885,014            
Beginning balance, value at Dec. 31, 2020 $ 234,337 77,779,370 (80,151,905) (163,701) (2,301,899) (2,175,687) (4,477,586)
Beginning balance, shares at Dec. 31, 2020 23,433,663            
Cashless exercise of warrants            
Stock issued for services, shares             1,263,750
Exercise of stock options, shares 873,047            
Net loss             $ (43,317,640)
Ending balance, value at Sep. 30, 2021 $ 268,630 105,275,494 (122,938,363) (163,701) (17,557,940) (1,100,575) (18,658,515)
Beginning balance, value at Mar. 31, 2021 $ 258,851 91,585,607 (91,754,288) (163,701) (73,531) (767,896) (841,427)
Beginning balance, shares at Mar. 31, 2021 25,885,014            
Distribution to non-controlling interest (36,000) (36,000)
Stock issued for services $ 300 2,547,000 2,547,300 2,547,300
Stock issued for services, shares 30,000            
Warrants issued for debt instruments 6,270,710 6,270,710 6,270,710
Exercise of warrants $ 657 311,342 311,999 311,999
Exercise of warrants, shares 65,684            
Exercise of stock options $ 3,910 738,840 742,750 742,750
Exercise of stock options, shares 391,000            
Cashless exercise of stock options $ 2,641 (2,641)
Cashless exercise of stock options, shares 264,142            
Net loss (16,830,700) (16,830,700) (197,973) (17,028,673)
Ending balance, value at Jun. 30, 2021 $ 266,359 101,450,858 (108,584,988) (163,701) (7,031,472) (1,001,869) (8,033,341)
Ending balance, shares at Jun. 30, 2021 26,635,840            
Distribution to non-controlling interest (36,000) (36,000)
Stock issued for services $ 300 3,110,516 3,110,816 3,110,816
Stock issued for services, shares 30,000            
Exercise of warrants $ 963 167,647 168,610 168,610
Exercise of warrants, shares 96,349            
Exercise of stock options $ 300 53,700 54,000 54,000
Exercise of stock options, shares 30,000            
Sale of common stock under ATM $ 708 492,773 493,481 493,481
Sale of common stock, shares 70,786            
Net loss (14,353,375) (14,353,375) (62,706) (14,416,081)
Ending balance, value at Sep. 30, 2021 $ 268,630 $ 105,275,494 $ (122,938,363) $ (163,701) $ (17,557,940) $ (1,100,575) $ (18,658,515)