XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
Series A Preferred Stocks [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 67 $ 11,256 $ 45,623,146 $ (20,000) $ (30,204,992) $ 1,279,089 $ 16,688,566
Beginning balance, shares at Dec. 31, 2020 66,667 11,255,967          
Common Stock issued for services(1) $ 34 437,967 438,001
Common Stock issued for services, shares   33,667          
Common Stock issued for a reduction of liabilities(1) $ 49 374,753 374,802
Common Stock issued for a reduction in liabilities, shares   49,010          
Common Stock issued for the purchase of a license(1)   $ 17 224,983 225,000
Common Stock issued for the purchase of a license, shares   16,667          
Conversion of temporary equity Series B, B-1, and C-1 Preferred Stock to Common Stock(1) $ 956 9,466,648 9,467,604
Conversion of temporary equity Series B, B-1, and C-1 Preferred Stock to Common Stock, shares   955,947          
Stock options issued for services 1,157,500 1,157,500
Stock based compensation 334,584 334,584
Issuance of noncontrolling interest for a reduction of debt 2,720,001 2,720,001
Dividend paid in Series B-1 Preferred Stock (42,196) (42,196)
Net income (loss) (2,803,342) (1,741,523) (4,544,865)
Ending balance, value at Sep. 30, 2021 $ 67 $ 12,311 57,619,582 (20,000) (33,050,530) 2,257,567 26,818,997
Ending balance, shares at Sep. 30, 2021 66,667 12,311,257          
Beginning balance, value at Jun. 30, 2021 $ 67 $ 12,291 56,970,572 (20,000) (30,141,278) 758,245 27,579,897
Beginning balance, shares at Jun. 30, 2021 66,667 12,291,416          
Common Stock issued for a reduction of liabilities(1) $ 20 109,982 110,002
Common Stock issued for a reduction in liabilities, shares   19,841          
Stock options issued for services 427,500 427,500
Stock based compensation 111,528 111,528
Issuance of noncontrolling interest for a reduction of debt 1,985,001 1,985,001
Net income (loss) (2,909,252) (485,679) (3,394,931)
Ending balance, value at Sep. 30, 2021 $ 67 $ 12,311 57,619,582 (20,000) (33,050,530) 2,257,567 26,818,997
Ending balance, shares at Sep. 30, 2021 66,667 12,311,257          
Beginning balance, value at Dec. 31, 2021 $ 67 $ 12,331 58,279,590 (20,000) (35,731,359) 5,012,504 27,553,133
Beginning balance, shares at Dec. 31, 2021 66,667 12,330,859          
Common Stock issued for stock awards $ 16 (16)      
Common Stock issued for stock awards   16,667          
Common Stock issued for a reduction of liabilities(1) $ 273 1,144,719 1,144,992
Common Stock issued for a reduction in liabilities, shares   272,156          
Conversion of Series A Preferred Stock to Common Stock $ (67) $ 833 (766)
Conversion of Series A Preferred Stock to Common Stock, shares (66,667) 833,333          
Common Stock issued for cash $ 1,600 6,238,400 6,240,000
Common Stock issued for cash, shares   1,600,000          
Common stock issued for fractional shares from reverse stock split $ 2 2
Common stock issued for fractional shares from reverse stock split, shares   2,271          
Common stock issued as part consideration for the purchase of Silver Fuels Delhi, LLC and White Claw Colorado City, LLC $ 3,010 4,284,645 4,287,655
Common stock issued as part consideration for the purchase of Silver Fuels Delhi, LLC and White Claw Colorado City, LLC, shares   3,009,552          
Stock options issued for services 1,172,500 1,172,500
Stock based compensation 2,185,615 2,185,615
Distributions to noncontrolling interest (593,087) (593,087)
Issuance of noncontrolling interest for a reduction of debt 3,400,000 3,400,000
Net income (loss) (7,086,213) (630,706) (7,716,919)
Ending balance, value at Sep. 30, 2022 $ 18,065 73,304,687 (20,000) (42,817,572) 7,188,711 37,673,891
Ending balance, shares at Sep. 30, 2022 0 18,064,838          
Beginning balance, value at Jun. 30, 2022 $ 15,039 67,857,646 (20,000) (41,237,559) 7,245,917 33,861,043
Beginning balance, shares at Jun. 30, 2022 0 15,038,619          
Common Stock issued for stock awards $ 16 (16)
Common Stock issued for stock awards   16,667          
Common stock issued as part consideration for the purchase of Silver Fuels Delhi, LLC and White Claw Colorado City, LLC $ 3,010 4,284,645 4,287,655
Common stock issued as part consideration for the purchase of Silver Fuels Delhi, LLC and White Claw Colorado City, LLC, shares   3,009,552          
Stock options issued for services 317,500 317,500
Stock based compensation 844,912 844,912
Distributions to noncontrolling interest (249,198) (249,198)
Issuance of noncontrolling interest for a reduction of debt 375,000 375,000
Net income (loss) (1,580,013) (183,008) (1,763,021)
Ending balance, value at Sep. 30, 2022 $ 18,065 $ 73,304,687 $ (20,000) $ (42,817,572) $ 7,188,711 $ 37,673,891
Ending balance, shares at Sep. 30, 2022 0 18,064,838