XML 19 R6.htm IDEA: XBRL DOCUMENT v3.22.4
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 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 $ 12,311 57,619,582 (20,000) (33,050,530) 2,257,567 26,818,997  
Ending balance, shares at Sep. 30, 2021 12,311,257           66,667
Beginning balance, value at Jun. 30, 2021 $ 12,291 56,970,572 (20,000) (30,141,278) 758,245 27,579,897  
Beginning balance, shares at Jun. 30, 2021 12,291,416           66,667
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 $ 12,311 57,619,582 (20,000) (33,050,530) 2,257,567 26,818,997  
Ending balance, shares at Sep. 30, 2021 12,311,257           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 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 $ 833 (766)  
Conversion of Series A Preferred Stock to Common Stock, shares 833,333           (66,667)
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 18,064,838           0
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 15,038,619           0
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 18,064,838           0