XML 19 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
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 18,656,141 18,656,141 18,656,141
Stock issued for services $ 29,000 18,276,000 18,305,000 18,305,000
Stock issued for services, shares   2,900,000            
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 $ 5,356 297,044 302,400 $ 302,400
Exercise of stock options, shares   535,600           535,600
Cashless exercise of warrants $ 14,726 (14,726)
Cashless exercise of warrants, shares   1,472,556            
Cashless exercise of stock options $ 5,348 (5,348)
Cashless exercise of stock options, shares   534,774            
Sale of common stock $ 2,941 247,059 250,000 250,000
Sale of common stock, shares   294,120            
Sale of stock in private placement, net $ 33,684 14,866,536 14,900,220 14,900,220
Sale of stock in private placement, net, shares   3,368,421            
Shares issued for share liability (proceeds received in prior period) $ 27,222 2,154,231 2,181,453 2,181,453
Shares issued for share liability (proceeds received in prior period), shares   2,722,187            
Common stock issued for debt exchange agreement $ 969 1,163,893 1,164,862 1,164,862
Common stock issued for debt exchange agreement, shares   96,923            
Common stock issued for conversion of debt $ 4,478 1,114,930 1,119,408 1,119,408
Common stock issued for conversion of debt, shares   447,763            
Distribution to non-controlling interest (157,223) (157,223)
Deemed dividend from down-round provision in common stock shares yet to be issued (194,024) (194,024) (194,024)
Deemed dividend from warrant price adjustments 1,216,021 (1,216,021)
Deemed dividend from warrants issued and BCF with Series B Convertible Preferred Stock 3,500,000 (3,500,000)
Rounding due to reverse split $ 6 6 6
Rounding due to reverse split, shares   632            
Net loss (58,646,943) (58,646,943) (1,877,408) (60,524,351)
Balance at Dec. 31, 2020 $ 234,337 77,779,370 (80,151,905) (163,701) (2,301,899) (2,175,687) (4,477,586)
Balance, shares at Dec. 31, 2020 23,433,663            
Stock issued for services $ 13,479 12,058,180 12,071,659 $ 12,071,659
Stock issued for services, shares   1,347,875           1,347,875
Exercise of warrants $ 1,620 478,989 480,609 $ 480,609
Exercise of warrants, shares   162,033            
Exercise of stock options $ 3,750 667,000 670,750 $ 670,750
Exercise of stock options, shares   375,000           375,000
Cashless exercise of stock options $ 8,730 (8,730)
Cashless exercise of stock options, shares   873,047            
Warrants issued for debt instruments 6,270,710   6,270,710 6,270,710
Sale of common stock in private placement, net 6,087 13,489,183 13,495,270 13,495,270
Sale of common stock in private placement, net, shares   608,696            
Sale of common stock under ATM, net $ 708 492,773 493,481 493,481
Sale of common stock under ATM, net, shares   70,786            
Sale of Series A Preferred Stock $ 140 33,506,360 33,506,500 33,506,500
Sale of Series A Preferred Stoc, shares 1,400,000              
Sale of common stock $ 38,334 21,798,093 21,836,427 21,836,427
Sale of common stock, shares   3,833,334            
Series A Preferred Stock Dividend (871,476)   (871,476) (871,476)
Distribution to non-controlling interest (144,000) (144,000)
Purchase of additional membership interest of WorkSimpli (377,419) (377,419) (66,603) (444,022)
Adjustment of non-controlling interest for additional investment (1,636,875) (1,636,875) 1,780,897 144,022
Net loss (60,897,704) (60,897,704) (426,352) (61,324,056)
Balance at Dec. 31, 2021 $ 140 $ 307,045 $ 164,517,634 $ (141,921,085) $ (163,701) $ 22,740,033 $ (1,031,745) $ 21,708,288
Balance, shares at Dec. 31, 2021 1,400,000 30,704,434