XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance at Dec. 31, 2020 $ 260 $ 722 $ 2,543 $ 10,862,708 $ (21,592,199)   $ (10,725,966)
Beginning balance, shares at Dec. 31, 2020 260,000 721,598 2,542,624        
Net loss (4,815,431)   (4,815,431)
Stock issued for services rendered and recognition of share-based compensation ($5 - $8.05/share) $ 1 61,570   61,571
Stock issued for services rendered and recognition of share based compensation, shares     1,260        
Stock issued for cash $ 260 1,509,740   1,510,000
Stock issued for cash, shares     260,000        
Stock and warrants issued with debt recorded as a debt discount $ 18 2,038,617   2,038,635
Stock and warrants issued with debt recorded as a debt discount, shares     18,000        
Conversion of debt $ 132 858,026   858,158
Conversion of debt, shares     132,291        
Stock issued under make-whole arrangement $ 15 90,386   90,401
Stock issued under make-whole arrangement, shares     15,147        
Stock issued in connection with debt modification $ 14 108,917   108,931
Stock issued in connection with debt modification, shares     13,916        
Stock issued in settlement of liabilities $ 72 464,641   464,713
Stock issued in settlement of liabilities, shares     71,737        
Stock issued for acquisition of membership interest in ECS $ 2 17,898   17,900
Stock issued for acquisition of membership interest in ECS, shares     2,000        
Ending balance at Mar. 31, 2021 $ 260 $ 722 $ 3,057 16,012,503 (26,407,630)   (10,391,088)
Ending balance, shares at Mar. 31, 2021 260,000 721,598 3,056,975        
Beginning balance at Dec. 31, 2020 $ 260 $ 722 $ 2,543 10,862,708 (21,592,199)   (10,725,966)
Beginning balance, shares at Dec. 31, 2020 260,000 721,598 2,542,624        
Non-controlling interest            
Net loss             (6,687,302)
Ending balance at Sep. 30, 2021 $ 260 $ 722 $ 3,288 17,816,922 (28,367,097)   (10,545,905)
Ending balance, shares at Sep. 30, 2021 260,000 721,598 3,288,428        
Beginning balance at Dec. 31, 2020 $ 260 $ 722 $ 2,543 10,862,708 (21,592,199)   (10,725,966)
Beginning balance, shares at Dec. 31, 2020 260,000 721,598 2,542,624        
Stock issued for services rendered and recognition of share-based compensation ($5 - $8.05/share)             $ 99,436
Stock issued for services rendered and recognition of share based compensation, shares             13,411
Stock issued for cash, shares     4,600,000        
Stock and warrants issued with debt recorded as a debt discount             $ 2,645,890
Ending balance at Dec. 31, 2021 $ 260 $ 12,064 38,662,340 (35,123,343) 3,551,321
Ending balance, shares at Dec. 31, 2021 260,000 12,063,834        
Beginning balance at Mar. 31, 2021 $ 260 $ 722 $ 3,057 16,012,503 (26,407,630)   (10,391,088)
Beginning balance, shares at Mar. 31, 2021 260,000 721,598 3,056,975        
Recognition of stock option expense and related true up adjustment (26,741)   (26,741)
Net loss (213,976)   (213,976)
Stock issued for services rendered and recognition of share-based compensation ($5 - $8.05/share) $ 1 10,268   10,269
Stock issued for services rendered and recognition of share based compensation, shares     1,260        
Stock issued in settlement of liabilities $ 172 1,290,265   1,290,437
Stock issued in settlement of liabilities, shares     171,863        
Ending balance at Jun. 30, 2021 $ 260 $ 722 $ 3,230 17,286,295 (26,621,606)   (9,331,099)
Ending balance, shares at Jun. 30, 2021 260,000 721,598 3,230,098        
Recognition of stock option expense and related true up adjustment (93,483)   (93,483)
Non-controlling interest            
Net loss (1,657,895)   (1,657,895)
Exercise of warrants (cashless) $ 2 (2)  
Exercise of warrants, shares     2,134        
Stock issued for services rendered and recognition of share-based compensation ($5 - $8.05/share) $ 7 56,818   56,825
Stock issued for services rendered and recognition of share based compensation, shares     7,471        
Conversion of debt $ 16 89,828   89,844
Conversion of debt, shares     15,625        
Stock issued in settlement of liabilities $ 33 124,602   124,635
Stock issued in settlement of liabilities, shares     33,100        
True up adjustment related to initial acquisition of True Wireless 87,596 (87,596)  
Ending balance at Sep. 30, 2021 $ 260 $ 722 $ 3,288 17,816,922 (28,367,097)   (10,545,905)
Ending balance, shares at Sep. 30, 2021 260,000 721,598 3,288,428        
Beginning balance at Dec. 31, 2021 $ 260 $ 12,064 38,662,340 (35,123,343) 3,551,321
Beginning balance, shares at Dec. 31, 2021 260,000 12,063,834        
Recognition of stock option expense and related true up adjustment 9,294 9,294
Warrants issued as debt issue costs 38,953 38,953
Non-controlling interest (32,645) (32,645)
Net loss (1,212,334) (1,212,334)
Ending balance at Mar. 31, 2022 $ 260 $ 12,064 38,710,587 (36,335,677) (32,645) 2,354,589
Ending balance, shares at Mar. 31, 2022 260,000 12,063,834        
Beginning balance at Dec. 31, 2021 $ 260 $ 12,064 38,662,340 (35,123,343) 3,551,321
Beginning balance, shares at Dec. 31, 2021 260,000 12,063,834        
Non-controlling interest             (167,714)
Net loss             (3,725,569)
Ending balance at Sep. 30, 2022 $ 260 $ 12,496 39,467,956 (38,848,912) (167,714) 464,086
Ending balance, shares at Sep. 30, 2022 260,000 12,495,987        
Beginning balance at Mar. 31, 2022 $ 260 $ 12,064 38,710,587 (36,335,677) (32,645) 2,354,589
Beginning balance, shares at Mar. 31, 2022 260,000 12,063,834        
Recognition of stock option expense and related true up adjustment 9,294 9,294
Warrants issued as debt issue costs 76,451 76,451
Non-controlling interest 81,094 81,094
Net loss (973,037) (973,037)
Stock issued as direct offering costs $ 200 (200)
Stock issued as direct offering costs, shares     200,000        
Stock issued to purchase software $ 85 411,315 411,400
Stock issued to purchase software, shares     85,000        
Warrants issued as interest expense 212,608 212,608
Ending balance at Jun. 30, 2022 $ 260 $ 12,349 39,420,055 (37,308,714) 48,449 2,172,399
Ending balance, shares at Jun. 30, 2022 260,000 12,348,834        
Recognition of stock option expense and related true up adjustment 9,294 9,294
Non-controlling interest (216,163) (216,163)
Net loss (1,540,198) (1,540,198)
Warrants issued as interest expense 38,754 38,754
Exercise of warrants (cashless) $ 147 (147)
Exercise of warrants, shares     147,153        
Ending balance at Sep. 30, 2022 $ 260 $ 12,496 $ 39,467,956 $ (38,848,912) $ (167,714) $ 464,086
Ending balance, shares at Sep. 30, 2022 260,000 12,495,987