XML 17 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Series A Preferred Stocks [Member]
Beginning balance, value at Dec. 31, 2020 $ 11,256 $ 45,623,146 $ (20,000) $ (30,204,992) $ 1,279,089 $ 16,688,566  
Beginning balance, shares at Dec. 31, 2020 11,255,967           66,667
Common Stock issued for services(1) $ 34 437,967 438,001  
Common Stock issued for services Shares, shares 33,667            
Common Stock issued for a reduction of liabilities(1) $ 29 264,771 264,800  
Common Stock issued for a reduction in liabilities, shares 29,168            
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 730,000 730,000  
Stock based compensation 223,056 223,056  
Issuance of noncontrolling interest for a reduction of debt 735,000 735,000  
Dividend paid in Series B-1 Preferred Stock (42,196) (42,196)  
Net income (loss) 105,910 (1,255,844) (1,149,934)  
Ending balance, value at Jun. 30, 2021 $ 12,292 56,970,571 (20,000) (30,141,278) 758,245 27,579,897  
Ending balance, shares at Jun. 30, 2021 12,291,416           66,667
Beginning balance, value at Mar. 31, 2021 $ 11,322 46,818,373 (20,000) (20,688,151) 1,137,248 27,258,859  
Beginning balance, shares at Mar. 31, 2021 11,321,269           66,667
Common Stock issued for a reduction of liabilities(1) $ 26 228,774 228,800  
Common Stock issued for a reduction in liabilities, shares 25,835            
Conversion of temporary equity Series B and B-1 Preferred Stock to Common Stock (1) $ 944 9,384,396 9,385,340  
Conversion of temporary equity Series B and B-1 Preferred Stock to Common Stock (1), shares 944,312            
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 735,000 735,000  
Dividend paid in Series B-1 Preferred Stock (42,196) (42,196)  
Net income (loss) (9,410,931) (1,114,003) (10,524,934)  
Ending balance, value at Jun. 30, 2021 $ 12,292 56,970,571 (20,000) (30,141,278) 758,245 27,579,897  
Ending balance, shares at Jun. 30, 2021 12,291,416           66,667
Beginning balance, value at Dec. 31, 2021 $ 12,331 58,279,590 (20,000) (35,731,359) 5,012,504 27,553,133  
Beginning balance, shares at Dec. 31, 2021 12,330,859           66,667
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 $ 833 (766)  
Conversion of Series A Preferred Stock to Common Stock, shares 833,333           (66,667)
Common Stock issued for cash, net of offering costs $ 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            
Stock options issued for services 855,000 855,000  
Stock based compensation 1,340,703 1,340,703  
Distributions by noncontrolling interest (343,889) (343,889)  
Issuance of noncontrolling interest for a reduction of debt 3,025,000 3,025,000  
Net income (loss) (5,506,200) (447,698) (5,953,898)  
Ending balance, value at Jun. 30, 2022 $ 15,039 67,857,646 (20,000) (41,237,559) 7,245,917 33,861,043  
Ending balance, shares at Jun. 30, 2022 15,038,619          
Beginning balance, value at Mar. 31, 2022 $ 15,039 66,200,971 (20,000) (36,332,242) 6,671,402 36,535,170  
Beginning balance, shares at Mar. 31, 2022 15,038,619          
Stock options issued for services 427,500 427,500  
Stock based compensation 1,229,175 1,229,175  
Distributions by noncontrolling interest (207,939) (207,939)  
Issuance of noncontrolling interest for a reduction of debt 1,105,000 1,105,000  
Net income (loss) (4,905,317) (322,546) (5,227,863)  
Ending balance, value at Jun. 30, 2022 $ 15,039 $ 67,857,646 $ (20,000) $ (41,237,559) $ 7,245,917 $ 33,861,043  
Ending balance, shares at Jun. 30, 2022 15,038,619